22 Litchfield St, Worcester, MA, 01603 | $1,134/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 Litchfield St, Worcester, MA, 01603 | $1,134/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
1 Bath
2500 sft

19 Black Point Rd, Webster, MA, 01570

4 Bed
2 Bath
1920 sft

375 Morris St, Southbridge, MA, 01550

3 Bed
2 Bath
1512 sft

172 Stone Rd, East Brookfield, MA, 01515

Motivated Seller+ 1 more

3 Bed
2 Bath
1322 sft

57 Carpenter Hill Rd, Charlton, MA, 01507

Nearby investment properties with comparable prices

3 Bed
2 Bath
1622 sft

530 Stafford St, Leicester, MA, 01524

Currently Rented+ 1 more

4 Bed
2 Bath
1600 sft

14 Sutton Ave, Oxford, MA, 01540

3 Bed
1 Bath
1344 sft

26 Rice Corner Rd, Brookfield, MA, 01506

5 Bed
2 Bath
2250 sft

274 Auburn St, Leicester, MA, 01524

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 22 Litchfield St, Worcester, MA, 01603 earns $1,134/mo cash flow from $3,466/mo rent with a $1,811/mo payment. Total monthly income totals $3,466/mo, and annual cash flow totals $13,607/yr on $122,655 capital. ROI tracks 31% on current figures, and rental yield reads 11.24% at a $370,000 purchase. Equity gained on principal adds $2,388/yr, and 5% annual appreciation supports $102,224 over five years. Five-year ROI reaches 162.47% and total cumulative return in cash sums $199,277. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,466/mo property income instead of your personal income.

Single Family

Built in 1890

4,832 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this charming two-level single-family home featuring 3 spacious bedrooms and 2 full bathrooms. Enjoy a bright living room, dining area, and a cozy eat-in kitchen with stainless steel appliances, perfect for everyday meals. The first-floor laundry area adds convenience, while the finished basement provides plenty of additional storage space. Step outside to a large fenced in backyard, ideal for gatherings, gardening, or simply relaxing. The generous driveway fits at least 4 cars, offering plenty of off-street parking.Showings begin at the Open House this Saturday and Sunday, Sept 27-28th from 11am-1:00pm. Don't miss the opportunity to make this wonderful home yours!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01603, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,627 (100%)
Owner Occupied HU	3,865 (40.1%)
Renter Occupied HU	5,141 (53.4%)
Vacant Housing Units	621 ( 6.5%)
Median Home Value	$370,996
Average Home Value	$398,226