Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Worcester at 26 Haynes St #1, Worcester, MA, 01603 offers $2,424/mo rent that, after a $1,253/mo payment, leaves $810/mo cash flow. Total monthly income is $2,424/mo, and annual cash flow is $9,726/yr on $84,864 cash. Return on cash invested measures 31.37% in year one, and rental yield stands at 11.36% at a $256,000 entry. Equity gained on principal adds $1,652/yr while 5% annual appreciation compounds into $70,728 by year five. Five-year ROI records 164.49% and total cumulative return in cash reaches $139,594. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,424/mo property income versus a $1,253/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 1923
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 01603, Worcester, MA area.
| 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 |
Residential
7,439
Single Family
6,118
Multi-Family
1,321
Businesses
677
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Luiz Fernando Coelho • The Neighborhood Realty Group
Mls Name: MLS PIN
Mls ID: #73411893
