15 Wayside Rd, Worcester, MA, 01605 | $1,053/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

15 Wayside Rd, Worcester, MA, 01605 | $1,053/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
783 sft

492 Mill St, Worcester, MA, 01602

3 Bed
2 Bath
838 sft

1 Carlton Ct, Oxford, MA, 01540

3 Bed
2 Bath
1920 sft

122 Pleasant St, East Brookfield, MA, 01515

3 Bed
2 Bath
2217 sft

25 Montague St, Worcester, MA, 01603

Nearby investment properties with comparable prices

2 Bed
2 Bath
1050 sft

17 Bixby Rd APT 4, Spencer, MA, 01562

2 Bed
1 Bath
720 sft

2 Shady Ln, Leicester, MA, 01524

2 Bed
2 Bath
1152 sft

107 Center Depot Rd #C, Charlton, MA, 01507

3 Bed
2 Bath
1613 sft

111 Plimpton St, Southbridge, MA, 01550

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Worcester at 15 Wayside Rd, Worcester, MA, 01605 listed at $285,000 pairs $2,849/mo rent with a $1,395/mo payment to leave $1,053/mo cash flow. Total monthly income runs $2,849/mo, and annual cash flow reaches $12,631/yr on $94,478 cash to close. Return on cash invested measures 33.28% in year one, and rental yield registers 12% at a $285,000 basis. Equity gained on principal adds $1,839/yr, and annual property appreciation at 5% supports $78,740 by year five. Five-year ROI tracks 174.7% and total cumulative return in cash totals $165,054. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,849/mo property income relative to a $1,395/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1922

5,000 sqft lot

$N/A/sqft

No HOA

More details about the property

Opportunity knocks for owner occupiers or to secure rental income from this nice 2 bed 1 bath property just with a few upgrades. Whether you are downsizing or need additional income... Come and take a look before it slips through your fingers. Hardwood floors, full basement, porch and more. Being sold AS-IS. Brings your offers. Early close welcome.