20 Frongillo Farm Rd, Worcester, MA, 01604 | $937/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

20 Frongillo Farm Rd, Worcester, MA, 01604 | $937/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2856 sft

7 Manor Ln, Oxford, MA, 01540

4 Bed
3 Bath
2076 sft

7 Minuteman Ln, Oxford, MA, 01540

4 Bed
3 Bath
2072 sft

127 Paradise Ln, Sturbridge, MA, 01518

3 Bed
2 Bath
1116 sft

10 Rochelle St, Auburn, MA, 01501

Nearby investment properties with comparable prices

4 Bed
2 Bath
2541 sft

24 Jesse Rd, Dudley, MA, 01571

3 Bed
2 Bath
1800 sft

71 Donovan Drive, Quinebaug, CT, 06262

3 Bed
3 Bath
2208 sft

92 Warner Ave, Worcester, MA, 01604

3 Bed
3 Bath
1288 sft

2 Snowberry Cir, Worcester, MA, 01607

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 20 Frongillo Farm Rd, Worcester, MA, 01604 earns $937/mo cash flow from $4,088/mo rent with a $2,447/mo payment. Total monthly income totals $4,088/mo, and annual cash flow totals $11,244/yr on $165,717 capital. ROI tracks 26.69% on current figures, and rental yield reads 9.81% at a $499,900 purchase. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,113 over five years. Five-year ROI reaches 139.36% and total cumulative return in cash sums $230,940. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,088/mo property income instead of your personal income.

Single Family

Built in 2002

8,440 sqft lot

$N/A/sqft

No HOA

More details about the property

Lovely single family home located at the end of a cul-de-sac. The first floor offers stunning hardwood floors. The open concept floor plan is perfect for entertaining. Enjoy warm evenings on the covered front porch or relax in the warmth of the gas fireplace on cooler nights. First floor laundry is an added convenience. The second floor features 3 bedrooms, including the primary with bath. Updates include roof (2017) and water heater (2021). First showings at open house on Saturday, August 16th 11:30 a.m. to 1:00 p.m.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01604, Worcester, MA area.

Housing Distribution

Housing Statistics

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