28 Alsada Dr, Worcester, MA, 01603 | $788/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

28 Alsada Dr, Worcester, MA, 01603 | $788/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1560 sft

24 Victor Ave, Worcester, MA, 01603

3 Bed
1 Bath
1032 sft

82 Larned Rd, Oxford, MA, 01540

3 Bed
1 Bath
1190 sft

95 Charlton St, Oxford, MA, 01540

3 Bed
1 Bath
1544 sft

199 Center Depot Rd, Charlton, MA, 01507

Nearby investment properties with comparable prices

3 Bed
2 Bath
1476 sft

55 Pond View Drive, Woodstock, CT, 06281

4 Bed
2 Bath
1615 sft

4 Violet Ave, Southbridge, MA, 01550

3 Bed
1 Bath
1872 sft

226 Labby Rd, North Grosvenordale, CT, 06255

5 Bed
2 Bath
1600 sft

36 Litchfield Ave, Southbridge, MA, 01550

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 28 Alsada Dr, Worcester, MA, 01603 offers a 10.08% rental yield on a $375,000 purchase with $3,151/mo rent. Total monthly income registers $3,151/mo, and a $1,835/mo payment leaves $788/mo available for distribution. Annual cash flow reaches $9,454/yr on $124,313 to close, and return on cash invested stands at 27.51% in year one. Equity gained on principal adds $2,420/yr while 5% annual appreciation supports $103,606 over five years. Portfolio math shows five-year ROI at 143.77% and total cumulative return in cash at $178,719. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,151/mo property income against a $1,835/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1925

5,000 sqft lot

$N/A/sqft

No HOA

More details about the property

Nestled on a quiet street yet just minutes from shopping, dining, and major routes, this delightful bungalow offers the perfect balance of comfort and convenience. Step inside to a warm, inviting layout featuring two bedroomsone on the main level with a walk-in closet and one upstairs with generous storageplus a cozy living room with a fireplace, dining room, spacious bath, and a bright cabinet-packed kitchen filled with natural light and stainless steel appliances. The partially finished basement provides flexible space for a third bedroom, home office, gym, or creative studio. Enjoy your morning coffee or evening gatherings on the front porch or the private deck overlooking the backyard. With quick access to I-290 and the Mass Pike, commuting is effortless. Set in a highly sought-after neighborhood, this charming home is move-in ready and waiting for its next chapter! Did I mention the 8X16 shed? Seller reserves the right to accept any offer at any time. Stop looking and get moving

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