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 33 Denmark St #33, Worcester, MA, 01605 listed at $399,000 pairs $2,520/mo rent with a $1,953/mo payment to leave $5/mo cash flow. Total monthly income runs $2,520/mo, and annual cash flow reaches $61/yr on $132,269 cash to close. Return on cash invested measures 19.95% in year one, and rental yield registers 7.58% at a $399,000 basis. Equity gained on principal adds $2,575/yr, and annual property appreciation at 5% supports $110,236 by year five. Five-year ROI tracks 103.26% and total cumulative return in cash totals $136,586. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,520/mo property income relative to a $1,953/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2005
3,150 sqft lot
$N/A/sqft
No HOA
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: Kris Lippi • Get Listed Realty, LLC
Mls Name: MLS PIN
Mls ID: #73452084
