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 2 Oden Ave APT 4, Worcester, MA, 01604 offers $2,838/mo rent that, after a $1,445/mo payment, leaves $606/mo cash flow. Total monthly income is $2,838/mo, and annual cash flow is $7,273/yr on $97,892 cash. Return on cash invested measures 27.34% in year one, and rental yield stands at 11.53% at a $295,300 entry. Equity gained on principal adds $1,906/yr while 5% annual appreciation compounds into $81,586 by year five. Five-year ROI records 144.53% and total cumulative return in cash reaches $141,480. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,838/mo property income versus a $1,445/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 1987
N/A lot
$N/A/sqft
$371 monthly HOA
Neighborhood data shown for ZIP Code: 01604, Worcester, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,399 (100%) |
| Owner Occupied HU | 7,277 (39.6%) |
| Renter Occupied HU | 10,006 (54.4%) |
| Vacant Housing Units | 1,116 ( 6.1%) |
| Median Home Value | $391,828 |
| Average Home Value | $466,459 |
Residential
15,186
Single Family
11,687
Multi-Family
3,499
Businesses
1,103
Date | Event | Price |
|---|---|---|
| 2025-09-20 | Listing removed | N/A |
| 2025-07-22 | Listed for sale | $305,000 |
| 2014-07-23 | Sold | $126,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-24 | $2801.00 | 10.67% | $203,700 | 15.41% |
| 2023-10-24 | $2531.00 | -2.01% | $176,500 | 3.95% |
| 2022-10-24 | $2583.00 | -4.72% | $169,800 | 1.98% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
