18 Westbrook Rd, Worcester, MA, 01602 | $185/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

18 Westbrook Rd, Worcester, MA, 01602 | $185/mo Cash Flow | Ziffy

For Sale

Listed for sale 4 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
816 sft

91 Shore Rd, Sturbridge, MA, 01566

3 Bed
1 Bath
1376 sft

24 Alsada Dr, Worcester, MA, 01603

3 Bed
1 Bath
1122 sft

68 Lakeshore Dr, West Brookfield, MA, 01585

4 Bed
2 Bath
2545 sft

576-578 School St, Webster, MA, 01570

Nearby investment properties with comparable prices

3 Bed
2 Bath
1550 sft

137 Fairview Park Rd, Sturbridge, MA, 01566

3 Bed
1 Bath
1521 sft

9 Hebert Rd, Spencer, MA, 01562

4 Bed
2 Bath
2354 sft

13 Oxford Ave, Dudley, MA, 01571

3 Bed
1 Bath
994 sft

264 Dresser Hill Rd, Dudley, MA, 01571

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

Rental property for sale in Worcester at 18 Westbrook Rd, Worcester, MA, 01602 offers $2,800/mo rent that, after a $2,031/mo payment, leaves $185/mo cash flow. Total monthly income is $2,800/mo, and annual cash flow is $2,214/yr on $137,573 cash. Return on cash invested measures 21.52% in year one, and rental yield stands at 8.1% at a $415,000 entry. Equity gained on principal adds $2,678/yr while 5% annual appreciation compounds into $114,657 by year five. Five-year ROI records 111.62% and total cumulative return in cash reaches $153,561. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,800/mo property income versus a $2,031/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1947

8,276 sqft lot

$N/A/sqft

No HOA

More details about the property

Amazing Cape set on a wonderful lot with a fully fenced backyard on the desirable West Side of Worcester. This traditional Cape features charming eye dormers and a welcoming redesigned walkway and steps, along with a custom front door. Major improvements include a newer roof, updated appliances, and newly converted gas furnace. Tucked in one of the most desirable neighborhoods in Tatnuck this neighborhood offers enjoyment on many different levels; excellent conditions for walks, great off street parking, and proximity to downtown Worcester. Theres little left to do but move in and enjoythis one is a must-see!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01602, Worcester, MA area.

Housing Distribution

Housing Statistics

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