32 Zenith Dr, Worcester, MA, 01602 | $1,307/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 Zenith Dr, Worcester, MA, 01602 | $1,307/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1708 sft

1015 Route 198, Woodstock, CT, 06281

3 Bed
2 Bath
2132 sft

146 Bragg Rd, West Warren, MA, 01083

4 Bed
3 Bath
2052 sft

68 Dresser Hill Rd #2, Dudley, MA, 01571

4 Bed
3 Bath
2530 sft

51 Fairview Dr, Leicester, MA, 01524

Nearby investment properties with comparable prices

2 Bed
2 Bath
1214 sft

17 Candlewood Dr #5C, Spencer, MA, 01562

4 Bed
2 Bath
2048 sft

253 Oxford St N, Auburn, MA, 01501

3 Bed
2 Bath
1444 sft

6 Sullivan St, Spencer, MA, 01562

2 Bed
1 Bath
1120 sft

80 Ennis Rd, Oxford, MA, 01540

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 32 Zenith Dr, Worcester, MA, 01602 generates $3,827/mo in rent and, after a $1,957/mo payment, leaves $1,307/mo in cash flow. Total monthly income is $3,827/mo, and annual cash flow is $15,682/yr on $132,567 invested. Return on cash invested sits at 31.74% in year one, and rental yield is 11.48% on a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 166.43% and total cumulative return in cash sums $220,628. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,827/mo property income rather than buyer’s personal income.

Single Family

Built in 1948

9,900 sqft lot

$N/A/sqft

No HOA

More details about the property

Beautiful opportunity! Lovely brickfront dormered cape with 3-bedrooms and 1-1/2 bathrooms. Enjoy the big open kitchen and extra room/den. Nice back yard. Love the West Side location near Worcester State University.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01602, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,982 (100%)
Owner Occupied HU	6,252 (62.6%)
Renter Occupied HU	3,352 (33.6%)
Vacant Housing Units	378 ( 3.8%)
Median Home Value	$458,847
Average Home Value	$505,577