30 Davenport St, Worcester, MA, 01610 | $762/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

30 Davenport St, Worcester, MA, 01610 | $762/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1910 sft

126 Federal Hill Rd, Oxford, MA, 01540

3 Bed
3 Bath
2326 sft

28 Preserve Way, Sturbridge, MA, 01566

3 Bed
2 Bath
1346 sft

148 Hampton St, Auburn, MA, 01501

3 Bed
2 Bath
1632 sft

31 Pond Factory Road, Woodstock, CT, 06281

Nearby investment properties with comparable prices

3 Bed
3 Bath
1926 sft

15 Cherokee Rd, Holland, MA, 01521

Evoke w/1 Car Garage Plan, Blueberry Hill Estates 55+

2 Bed
2 Bath
1493 sft

Evoke w/1 Car Garage Plan, Blueberry Hill Estates 55+, Sturbridge, MA, 01566

4 Bed
2 Bath
2083 sft

60 Stallion Hill Rd, Sturbridge, MA, 01518

Investment Property+ 1 more

8 Bed
2 Bath
2970 sft

360 School St, Webster, MA, 01570

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 30 Davenport St, Worcester, MA, 01610 offers a 9.64% rental yield on a $439,900 purchase with $3,535/mo rent. Total monthly income registers $3,535/mo, and a $2,153/mo payment leaves $762/mo available for distribution. Annual cash flow reaches $9,150/yr on $145,827 to close, and return on cash invested stands at 26.18% in year one. Equity gained on principal adds $2,839/yr while 5% annual appreciation supports $121,536 over five years. Portfolio math shows five-year ROI at 136.64% and total cumulative return in cash at $199,263. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,535/mo property income against a $2,153/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1938

7,014 sqft lot

$N/A/sqft

No HOA

More details about the property

Discover this beautifully renovated Cape-style home in Worcester, MA, transformed from top to bottom just two years ago. Taken down to the studs and rebuilt with care, this home features a new roof, siding, windows, flooring, and gas boiler, along with fresh paint throughout for a clean, modern feel. Step inside to a tiled mudroom and open concept living. Ideal for entertaining! The first floor comes with 2 bedrooms and a fully tiled shower equipped with a stackable washer/dryer combo to stay. Upstairs you'll find a cozy bedroom with another full bathroom and a custom tiled shower. Additionally, the unfinished basement offers plenty of room for expansion. The charm continues outdoors with a quaint backyard highlighted by a custom hardscape patio, perfect for unwinding in the serene environment. Ideally located near the Mass Pike, I-395, Route 146, and Downtown Worcester, this home offers both comfort and convenience in one thoughtfully finished package. Priced to sell

Neighborhood Data

Neighborhood data shown for ZIP Code: 01610, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,833 (100%)
Owner Occupied HU	1,585 (16.1%)
Renter Occupied HU	7,316 (74.4%)
Vacant Housing Units	932 ( 9.5%)
Median Home Value	$285,833
Average Home Value	$335,960