32 Williamsburg Rd, Worthington, MA, 01098 | $238/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

32 Williamsburg Rd, Worthington, MA, 01098 | $238/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 2 more

7 Bed
2 Bath
3058 sft

45-47 Middlefield Rd, Chester, MA, 01011

3 Bed
3 Bath
1552 sft

8 Rolling Hls #9, Lenox, MA, 01240

2 Bed
3 Bath
1770 sft

2-5 Rolling Hls, Lenox, MA, 01240

- Bed
- Bath
2400 sft

14 Blue Hill Rd, Monterey, MA, 01245

Nearby investment properties with comparable prices

1 Bed
1 Bath
696 sft

271 Bradley St, Lee, MA, 01238

3 Bed
3 Bath
1552 sft

8 Rolling Hls #9, Lenox, MA, 01240

- Bed
- Bath
2400 sft

14 Blue Hill Rd, Monterey, MA, 01245

2 Bed
1 Bath
930 sft

1153 Washington Mountain Rd, Washington, MA, 01223

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 Worthington at 32 Williamsburg Rd, Worthington, MA, 01098 priced at $270,000 converts $1,940/mo rent into $238/mo cash flow after a $1,322/mo obligation. Total monthly income equals $1,940/mo, and annual cash flow totals $2,853/yr on $89,505 invested. Return on cash invested prints 23.1% in year one, and rental yield reads 8.62% against a $270,000 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation compiles into $74,596 by year five. Five-year ROI reaches 120.09% and total cumulative return in cash sums $107,485. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,940/mo property income covering a $1,322/mo payment, not borrower’s personal income.

Single Family

Built in 1881

0.90 Acres lot

$N/A/sqft

No HOA

More details about the property

Wonderful 6 Bedroom Home with Two full Bathrooms set on almost an acre of well-manicured grounds. This property abuts picturesque, protected farmland and is walking distance to all that Worthington has to offer. The home has plenty of room for a large family or for those who work remotely and need extra room. The first floor has a large Bedroom and a bath for those who are looking for first floor living. The covered Farmers porch is a great spot to relax or use the rear deck to enjoy your back yard. The home will need cosmetic updating, but this low price makes it well worth it. The showings start Sunday 8/24 at the OPEN HOUSE which runs from 11am-1pm

Neighborhood Data

Neighborhood data shown for ZIP Code: 01098, Worthington, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	645 (100%)
Owner Occupied HU	520 (80.6%)
Renter Occupied HU	55 ( 8.5%)
Vacant Housing Units	70 (10.9%)
Median Home Value	$528,481
Average Home Value	$582,889