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% |
Rental property for sale in Worcester at 32 Kosta St, Worcester, MA, 01607 priced at $399,900 pairs $2,587/mo rent with $67/mo cash flow after a $1,957/mo payment. Total monthly income equals $2,587/mo, and annual cash flow comes to $802/yr on $132,567 invested. Return on cash invested is 20.51% in year one, and rental yield stands at 7.76% on a $399,900 basis. Equity gained on principal adds $2,580/yr, and 5% annual appreciation accumulates to $110,485 by year five. Five-year ROI measures 106.23% and total cumulative return in cash reaches $140,828. For financing, Ziffy Mortgage’s DSCR program evaluates $2,587/mo property income against a $1,957/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1937
7,500 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 01607, Worcester, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,617 (100%) |
| Owner Occupied HU | 1,759 (38.1%) |
| Renter Occupied HU | 2,561 (55.5%) |
| Vacant Housing Units | 297 ( 6.4%) |
| Median Home Value | $375,391 |
| Average Home Value | $455,244 |
Residential
3,624
Single Family
3,161
Multi-Family
463
Businesses
237
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Mary G. Wood • Lamacchia Realty, Inc.
Mls Name: MLS PIN
Mls ID: #73435357
