28 Brooks St, Worcester, MA, 01606 | $94/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 Brooks St, Worcester, MA, 01606 | $94/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2789 sft

72 High St, Southbridge, MA, 01550

3 Bed
4 Bath
1588 sft

3 Forest Dr, Holland, MA, 01521

6 Bed
3 Bath
2377 sft

12 John St, Worcester, MA, 01609

3 Bed
1 Bath
1034 sft

18 Fairview Ave, Dudley, MA, 01571

Nearby investment properties with comparable prices

4 Bed
2 Bath
1993 sft

36 Osgood Rd, Charlton, MA, 01507

3 Bed
2 Bath
2200 sft

171 Paxton Rd, Spencer, MA, 01562

3 Bed
1 Bath
1262 sft

82 Holden St, Worcester, MA, 01605

Motivated Seller+ 1 more

2 Bed
2 Bath
1560 sft

9 Treadwell Ter, Spencer, MA, 01562

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 Brooks St, Worcester, MA, 01606 with 5% annual appreciation on a $509,900 basis while $3,308/mo rent supports operations. Total monthly income totals $3,308/mo and a $2,496/mo payment preserves $94/mo for cash returns. Annual cash flow comes to $1,127/yr on $167,757 deployed, and return on cash invested reaches 20.73% in year one. Equity gained on principal adds $3,290/yr, and five-year appreciation sums $140,876 alongside rental yield of 7.79%. Five-year ROI measures 107.37% and total cumulative return in cash totals $180,128.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,308/mo property income versus a $2,496/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2010

0.40 Acres lot

$N/A/sqft

No HOA

More details about the property

This move-in ready home is ready for its next owner! Built in 2010 with spacious, open floor plan and recent laminate flooring make this home perfect for entertaining. The kitchen welcomes you with warm cabinetry, plenty of counter space, and stainless steel appliances. The laundry room is conveniently located on the main living level as well. The yard is private and fenced, and your fire pit and patio offer excellent outdoor use of space. The walk-out basement provides high ceilings with a potential to finish for more living space! One car garage under will keep your car clean this winter. Directly across from Kendrick Field. Make your appointment today to see this fantastic home and all Worcester has to offer.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01606, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,102 (100%)
Owner Occupied HU	5,796 (57.4%)
Renter Occupied HU	3,863 (38.2%)
Vacant Housing Units	443 ( 4.4%)
Median Home Value	$397,630
Average Home Value	$429,485