22 Audubon Rd, Worcester, MA, 01602 | $497/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

22 Audubon Rd, Worcester, MA, 01602 | $497/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2252 sft

27 W Applewood Dr, Charlton, MA, 01507

5 Bed
4 Bath
3083 sft

530 Leadmine Rd, Sturbridge, MA, 01566

3 Bed
3 Bath
3103 sft

25 Glendale Rd, Sturbridge, MA, 01518

3 Bed
3 Bath
2880 sft

71 Eagle Dr, Dudley, MA, 01571

Nearby investment properties with comparable prices

4 Bed
3 Bath
2380 sft

8 170th Ln, Sturbridge, MA, 01566

4 Bed
3 Bath
2578 sft

2 Tupelo Dr, Brookfield, MA, 01506

4 Bed
3 Bath
3200 sft

66 Eagle Dr, Dudley, MA, 01571

4 Bed
3 Bath
2520 sft

115 Blood Rd, Charlton, MA, 01507

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 22 Audubon Rd, Worcester, MA, 01602 offers $4,909/mo rent that, after a $3,426/mo payment, leaves $497/mo cash flow. Total monthly income is $4,909/mo, and annual cash flow is $5,968/yr on $230,267 cash. Return on cash invested measures 22.65% in year one, and rental yield stands at 8.42% at a $699,900 entry. Equity gained on principal adds $4,516/yr while 5% annual appreciation compounds into $193,369 by year five. Five-year ROI records 117.68% and total cumulative return in cash reaches $270,980. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,909/mo property income versus a $3,426/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1920

0.50 Acres lot

$N/A/sqft

No HOA

More details about the property

Step into timeless elegance with this distinguished Tudor-style home! From the imported Brazilian custom front door to the natural gas lantern from New Orleans, every detail reflects craftsmanship & charm. Inside, the living room impresses w/ soaring 9-foot beamed ceilings, built-in shelving & warm hardwood floors, while the staircase is accented by decorative metal railings. With 4 spacious bedrooms, 3 full & 2 half baths, the home offers both comfort & functionality. The sunroom evokes castle-like charm w/ its solid wood-framed windows, brick accents & stone floor; an enchanting space to enjoy year-round. The basement provides bonus space w/endless potential for a workshop, gym, etc. Outside, the landscaped lot and stately brick-and-stone exterior highlight the homes unique character and curb appeal. Perfectly situated on Worcesters west side, youll enjoy convenient access to all the amenities city life has to offer. Unique in every detail, this home is truly unforgettable!

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