36 Laurier St, Worcester, MA, 01603 | $1,178/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

36 Laurier St, Worcester, MA, 01603 | $1,178/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2660 sft

105 Hammond Hill Rd, Charlton, MA, 01507

3 Bed
4 Bath
2008 sft

7 Howe Rd, Spencer, MA, 01562

4 Bed
2 Bath
1763 sft

7 Millbury Blvd, Oxford, MA, 01540

2 Bed
1 Bath
953 sft

37 Ridge Way #&-101, Sturbridge, MA, 01566

Nearby investment properties with comparable prices

3 Bed
3 Bath
1528 sft

1 Eddy St UNIT D, Webster, MA, 01570

2 Bed
2 Bath
1468 sft

66 Pleasant St #16, Oxford, MA, 01540

2 Bed
3 Bath
1950 sft

38 Bentwood Dr, Sturbridge, MA, 01566

3 Bed
2 Bath
1704 sft

48 Dennison Hill Rd, Southbridge, MA, 01550

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 36 Laurier St, Worcester, MA, 01603 priced at $395,000 converts $3,667/mo rent into $1,178/mo cash flow after a $1,933/mo obligation. Total monthly income equals $3,667/mo, and annual cash flow totals $14,133/yr on $130,943 invested. Return on cash invested prints 30.7% in year one, and rental yield reads 11.14% against a $395,000 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation compiles into $109,131 by year five. Five-year ROI reaches 160.87% and total cumulative return in cash sums $210,642. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,667/mo property income covering a $1,933/mo payment, not borrower’s personal income.

Single Family

Built in 1920

0.23 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this inviting colonial home, ideally located near major highways for easy commuting while still offering neighborhood charm. This 3-bedroom, 2-bath gem features a spacious, fenced-in yard, perfect for outdoor living, gardening, or play. Enjoy relaxing mornings and evenings on the classic farmer's porch that adds both character and curb appeal. Inside, you will find a warm and comfortable layout with room to grow, ready for you to make it your own. Whether you are looking for convenience, charm, or space, this home checks all the boxes- move right in and make it yours!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01603, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,627 (100%)
Owner Occupied HU	3,865 (40.1%)
Renter Occupied HU	5,141 (53.4%)
Vacant Housing Units	621 ( 6.5%)
Median Home Value	$370,996
Average Home Value	$398,226