30 Melrose St, Worcester, MA, 01605 | $874/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1000 sft

369 Grant St FLOOR 1, Framingham, MA, 01702

3 Bed
1 Bath
1544 sft

199 Center Depot Rd, Charlton, MA, 01507

4 Bed
3 Bath
1859 sft

136 Oaks Rd, Framingham, MA, 01702

3 Bed
2 Bath
1270 sft

26 Beaman Rd, Princeton, MA, 01541

Nearby investment properties with comparable prices

4 Bed
2 Bath
1520 sft

205 Gardner Rd, Hubbardston, MA, 01452

3 Bed
1 Bath
1269 sft

6 Batten St, Webster, MA, 01570

2 Bed
2 Bath
994 sft

75 Electric Ave, Leominster, MA, 01453

2 Bed
1 Bath
962 sft

12 Park Ave, Leominster, MA, 01453

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

Rental property for sale in Worcester at 30 Melrose St, Worcester, MA, 01605 priced at $449,900 converts $3,710/mo rent into $874/mo cash flow after a $2,202/mo obligation. Total monthly income equals $3,710/mo, and annual cash flow totals $10,493/yr on $149,142 invested. Return on cash invested prints 26.94% in year one, and rental yield reads 9.9% against a $449,900 entry. Equity gained on principal adds $2,903/yr, while 5% annual appreciation compiles into $124,299 by year five. Five-year ROI reaches 140.72% and total cumulative return in cash sums $209,878. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,710/mo property income covering a $2,202/mo payment, not borrower’s personal income.

Single Family

Built in 1925

7,405 sqft lot

$N/A/sqft

No HOA