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% |
Investment property for sale in Worcester at 31 Elizabeth St APT G-3, Worcester, MA, 01605 earns $371/mo cash flow from $2,288/mo rent with a $1,174/mo payment. Total monthly income totals $2,288/mo, and annual cash flow totals $4,454/yr on $79,527 capital. ROI tracks 25.51% on current figures, and rental yield reads 11.44% at a $239,900 purchase. Equity gained on principal adds $1,548/yr, and 5% annual appreciation supports $66,280 over five years. Five-year ROI reaches 135.3% and total cumulative return in cash sums $107,599. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,288/mo property income instead of your personal income.
Condo
Built in 1986
N/A lot
$N/A/sqft
$405 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-04-09 | Listed for sale | $239,900 |
| 2022-07-29 | Sold | $220,000 |
| 2022-06-27 | Listed for sale | $219,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-09 | $2404.00 | 8.14% | $174,800 | 12.77% |
| 2023-04-09 | $2223.00 | 31.69% | $155,000 | 39.64% |
| 2022-04-09 | $1688.00 | -16.85% | $111,000 | -10.99% |
Listed by: The Goneau Group • Keller Williams Realty North Central
Mls Name: MLS PIN
Mls ID: #73355712
Disclaimer: The property listing data and information set forth herein were provided to MLS Property Information Network, Inc. from third party sources, including sellers, lessors and public records, and were compiled by MLS Property Information Network, Inc. The property listing data and information are for the personal, non commercial use of consumers having a good faith interest in purchasing or leasing listed properties of the type displayed to them and may not be used for any purpose other than to identify prospective properties which such consumers may have a good faith interest in purchasing or leasing. MLS Property Information Network, Inc. and its subscribers disclaim any and all representations and warranties as to the accuracy of the property listing data and information set forth herein.
