22 Roy St, Worcester, MA, 01603 | $163/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 Roy St, Worcester, MA, 01603 | $163/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1004 sft

53 Temple St, Spencer, MA, 01562

2 Bed
1 Bath
850 sft

20 Huguenot Rd, Oxford, MA, 01540

6 Bed
2 Bath
1976 sft

32 Roger St, Southbridge, MA, 01550

2 Bed
2 Bath
2130 sft

45 Point Pleasant Rd, Webster, MA, 01570

Nearby investment properties with comparable prices

3 Bed
2 Bath
1296 sft

47 Brook St UNIT 47, Webster, MA, 01570

2 Bed
2 Bath
1246 sft

70 Pleasant St #45, Oxford, MA, 01540

4 Bed
2 Bath
1855 sft

2 Dustin St, Spencer, MA, 01562

2 Bed
2 Bath
1246 sft

66 Pleasant St #3, Oxford, MA, 01540

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 Roy St, Worcester, MA, 01603 listed at $300,000 pairs $2,053/mo rent with a $1,468/mo payment to leave $163/mo cash flow. Total monthly income runs $2,053/mo, and annual cash flow reaches $1,950/yr on $99,450 cash to close. Return on cash invested measures 21.87% in year one, and rental yield registers 8.21% at a $300,000 basis. Equity gained on principal adds $1,936/yr, and annual property appreciation at 5% supports $82,884 by year five. Five-year ROI tracks 113.52% and total cumulative return in cash totals $112,896. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,053/mo property income relative to a $1,468/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1955

0.42 Acres lot

$N/A/sqft

No HOA

More details about the property

This diamond in the rough is ready for new owners! Ideal for a cash or rehab buyer seeking sweat equity, this home offers solid bones and great potential. The front entry includes a coat closet and exposed hardwood floors. The living and dining rooms are open to one another, providing an excellent layout for entertaining, and feature a natural gas fireplace and built-ins for china or display. There is a bedroom and half bath on the main level, and the kitchen provides access to the side yard. (Note: plumbing is not currently functioning.)Up a half level, youll find two additional bedrooms and a full bath; the primary bedroom includes two double closets. The basement was previously finished, including a fireplaced family room and half bath. Other features include a two-car garage, gas boiler and hot water tank (approx. 2019), and fuse electrical service. A great opportunity to build value and make this home your own! Being sold AS IS. SEE OFFER DEADLINE DETAILS IN DISCLOSURES.

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