Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Worcester at 14 Wrentham Rd, Worcester, MA, 01602 priced at $675,000 converts $4,836/mo rent into $581/mo cash flow after a $3,304/mo obligation. Total monthly income equals $4,836/mo, and annual cash flow totals $6,976/yr on $222,075 invested. Return on cash invested prints 23.2% in year one, and rental yield reads 8.6% against a $675,000 entry. Equity gained on principal adds $4,356/yr, while 5% annual appreciation compiles into $186,490 by year five. Five-year ROI reaches 120.62% and total cumulative return in cash sums $267,867. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,836/mo property income covering a $3,304/mo payment, not borrower’s personal income.
Single Family
Built in 2003
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 01602, Worcester, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,982 (100%) |
| Owner Occupied HU | 6,252 (62.6%) |
| Renter Occupied HU | 3,352 (33.6%) |
| Vacant Housing Units | 378 ( 3.8%) |
| Median Home Value | $458,847 |
| Average Home Value | $505,577 |
Residential
9,218
Single Family
7,793
Multi-Family
1,425
Businesses
469
Date | Event | Price |
|---|---|---|
| 2025-05-28 | Listed for sale | $675,000 |
| 2015-11-10 | Sold | $240,000 |
| 2015-08-01 | Pending sale | $234,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $7002.00 | 2.64% | $509,200 | 7.04% |
| 2023-05-29 | $6822.00 | 7.67% | $475,700 | 14.19% |
| 2022-05-29 | $6336.00 | -2.54% | $416,600 | 4.33% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
