33 Carlisle St, Worcester, MA, 01602 | $142/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

33 Carlisle St, Worcester, MA, 01602 | $142/mo Cash Flow | Ziffy

For Sale

Currently Rented

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1887 sft

71 Rawson Road, Woodstock, CT, 06281

3 Bed
2 Bath
1952 sft

222 Route 197, Woodstock, CT, 06281

4 Bed
5 Bath
3795 sft

64 May Brook, Woodstock, CT, 06281

3 Bed
3 Bath
2960 sft

170 Lyon Hill Road, Woodstock, CT, 06281

Nearby investment properties with comparable prices

3 Bed
1 Bath
1014 sft

3 Delaney Ave, Dudley, MA, 01571

3 Bed
1 Bath
1008 sft

15 Denis Drive, North Grosvenordale, CT, 06255

2 Bed
1 Bath
870 sft

5 Carlton Ct, Oxford, MA, 01540

3 Bed
2 Bath
1372 sft

10 June Ave, Webster, MA, 01570

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

Investment property for sale in Worcester at 33 Carlisle St, Worcester, MA, 01602 uses $107,738 cash to close to unlock $1,707/yr annual cash flow and $142/mo monthly cash flow. Total monthly income runs $2,191/mo, and a $1,591/mo payment keeps the spread at $142/mo. Purchase price stands at $325,000, and rental yield measures 8.09% with $2,191/mo rent. Return on cash invested shows 21.49% in year one, and 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 111.52% and total cumulative return in cash records $120,145. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,191/mo property income covering a $1,591/mo payment rather than investor’s personal income.

Single Family

Built in 1932

7,378 sqft lot

$N/A/sqft

No HOA

More details about the property

Located at 33 Carlisle St in Worcester, this 1932 colonial-style home offers an exciting opportunity for buyers looking to add their personal touch. With 1,392 sq. ft. of living space on a 7,378 sq. ft. lot, the property features 3 bedrooms with hardwood floors, 1.5 baths, and a 2-car garage. The inviting living room includes a fireplace and crown molding, adding warmth and traditional character. The dining room has a built-in China cabinet. Ideal for investors or handy homeowners, this home provides plenty of potential to update and restore. Solar panels are currently leased, and the buyer will be required to assume the lease. A solid Worcester property with charm, space, and possibilities.

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