35 Cobblestone Ln, Worcester, MA, 01606 | $156/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

35 Cobblestone Ln, Worcester, MA, 01606 | $156/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1440 sft

18 Shore Dr, Spencer, MA, 01562

2 Bed
1 Bath
932 sft

116 Nugget Dr, Charlton, MA, 01507

2 Bed
1 Bath
862 sft

60 Tennyson St, Worcester, MA, 01610

Investment Property+ 1 more

2 Bed
1 Bath
720 sft

4 Lake Shore Ln, Holland, MA, 01521

Nearby investment properties with comparable prices

3 Bed
1 Bath
1008 sft

335 Mashapaug Rd, Holland, MA, 01521

3 Bed
1 Bath
920 sft

6 Smithville Rd, Spencer, MA, 01562

3 Bed
1 Bath
1085 sft

23 Clarendon St, Worcester, MA, 01604

2 Bed
2 Bath
1187 sft

1029 Pleasant St APT 19, Worcester, MA, 01602

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 35 Cobblestone Ln, Worcester, MA, 01606 listed at $329,000 pairs $2,229/mo rent with a $1,610/mo payment to leave $156/mo cash flow. Total monthly income runs $2,229/mo, and annual cash flow reaches $1,868/yr on $109,064 cash to close. Return on cash invested measures 21.62% in year one, and rental yield registers 8.13% at a $329,000 basis. Equity gained on principal adds $2,123/yr, and annual property appreciation at 5% supports $90,897 by year five. Five-year ROI tracks 112.18% and total cumulative return in cash totals $122,349. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,229/mo property income relative to a $1,610/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1974

N/A lot

$N/A/sqft

No HOA

More details about the property

Exquisite and flawless renovation, this luxury 3 bedroom 2.5 bathroom is a perfect place to call home. Central air, stainless steel appliances, granite countertops, built in stainless steel dishwasher and microwave, flawlessly renovated kitchen and bathrooms, beautiful flooring and crown molding, recessed lighting, new cabinetry, updated windows, new paint, brilliantly renovated. Incredible 3 bed 2.5 bath that can be used as a 4 bedroom 2.5 bathroom. Large finished ground level basement with sliding door patio, and bathroom and can be used as an extra bedroom or recreation area. Large porches extending from the open kitchen/living. As luxurious and pristine as it could possibly be, this condo is the essence of luxury. Large bedrooms and walk-in closets in each bedroom, with an especially large master bedroom and bathroom. Renovated kitchen & bathrooms. All new appliances. Pet friendly. Laundry in unit + garage & off street parking. Country club/golf course, park, & restaurants neaby.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01606, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,102 (100%)
Owner Occupied HU	5,796 (57.4%)
Renter Occupied HU	3,863 (38.2%)
Vacant Housing Units	443 ( 4.4%)
Median Home Value	$397,630
Average Home Value	$429,485