154 Belmont St, Worcester, MA, 01605 | $1,103/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1013 sft

10 Mill St APT B, Maynard, MA, 01754

2 Bed
2 Bath
1368 sft

54 Dutcher St UNIT 8, Hopedale, MA, 01747

3 Bed
2 Bath
2396 sft

43 Brookside Ave, Webster, MA, 01570

5 Bed
3 Bath
3137 sft

26 Germain St, Worcester, MA, 01602

Nearby investment properties with comparable prices

2 Bed
3 Bath
1723 sft

31 Pointe Rok Dr #31, Worcester, MA, 01604

2 Bed
2 Bath
1040 sft

20 Three Rice Ln, Worcester, MA, 01604

4 Bed
1 Bath
1248 sft

303 Ponakin Rd, Lancaster, MA, 01523

1 Bed
2 Bath
904 sft

15 Eaglehead Ter APT 2, Shrewsbury, MA, 01545

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 154 Belmont St, Worcester, MA, 01605 uses $119,340 cash to close to unlock $13,236/yr annual cash flow and $1,103/mo monthly cash flow. Total monthly income runs $3,372/mo, and a $1,762/mo payment keeps the spread at $1,103/mo. Purchase price stands at $360,000, and rental yield measures 11.24% with $3,372/mo rent. Return on cash invested shows 31% in year one, and 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 162.45% and total cumulative return in cash records $193,869. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,372/mo property income covering a $1,762/mo payment rather than investor’s personal income.

Single Family

Built in 1910

3,886 sqft lot

$N/A/sqft

No HOA