21 South St APT 31, Westborough, MA, 01581 | $391/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

21 South St APT 31, Westborough, MA, 01581 | $391/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
763 sft

75 Huntoon Memorial Hwy APT 1-2, Leicester, MA, 01524

Currently Rented+ 1 more

7 Bed
3 Bath
2732 sft

35 Shelby St, Worcester, MA, 01605

8 Bed
4 Bath
3264 sft

1179 Grafton St, Worcester, MA, 01604

2 Bed
2 Bath
1232 sft

97 Eagle Dr #97, Douglas, MA, 01516

Nearby investment properties with comparable prices

2 Bed
1 Bath
893 sft

1197 Grafton St UNIT 58, Worcester, MA, 01604

2 Bed
1 Bath
1040 sft

112 Epworth St, Worcester, MA, 01610

2 Bed
1 Bath
952 sft

155 Southbridge Rd, Oxford, MA, 01540

2 Bed
1 Bath
893 sft

1199 Grafton St UNIT 90, Worcester, MA, 01604

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 Westborough at 21 South St APT 31, Westborough, MA, 01581 listed at $279,900 pairs $2,155/mo rent with a $1,370/mo payment to leave $391/mo cash flow. Total monthly income runs $2,155/mo, and annual cash flow reaches $4,690/yr on $92,787 cash to close. Return on cash invested measures 24.96% in year one, and rental yield registers 9.24% at a $279,900 basis. Equity gained on principal adds $1,806/yr, and annual property appreciation at 5% supports $77,331 by year five. Five-year ROI tracks 130.08% and total cumulative return in cash totals $120,697. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,155/mo property income relative to a $1,370/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1900

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to 21 South St, Unit 31, Westborough! This modern 1 bedroom, 1 bath, 3rd floor condo is situated in the heart of Westborough Center & within walking distance to restaurants, quaint shops, & all major shopping! The custom cherry cabinets in the kitchen are accented by granite counters, stainless steel appliances, breakfast bar, & a European tiled backsplash, which is open to a spacious sun-filled living room. The primary bedroom is large enough for a king size bed & the full bath consists of tile flooring & a tiled bath, plus a granite countertop. High ceilings, large windows, crown moldings, & loads of natural light. The 1st floor charming entrance welcomes all residences in the foyer w/ a coffee shop next door! There is an extra storage room & common laundry in the basement. Condo fee includes heat, hot water, air conditioning, water, & sewer. There is parking in the front / rear of the building. Near commuter train, conservation area, Grafton Vet School, & all major highways

Neighborhood Data

Neighborhood data shown for ZIP Code: 01581, Westborough, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,716 (100%)
Owner Occupied HU	5,117 (58.7%)
Renter Occupied HU	3,209 (36.8%)
Vacant Housing Units	390 ( 4.5%)
Median Home Value	$676,794
Average Home Value	$717,525