36 Westborough St, Worcester, MA, 01604 | $443/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 Westborough St, Worcester, MA, 01604 | $443/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1512 sft

172 Stone Rd, East Brookfield, MA, 01515

3 Bed
2 Bath
1701 sft

75 Staghead Dr, Pascoag, RI, 02859

Motivated Seller+ 1 more

3 Bed
2 Bath
1322 sft

57 Carpenter Hill Rd, Charlton, MA, 01507

4 Bed
2 Bath
1794 sft

48 Aldrich St, Webster, MA, 01570

Nearby investment properties with comparable prices

3 Bed
3 Bath
2135 sft

362 Thompson Rd, Webster, MA, 01570

3 Bed
1 Bath
2003 sft

62 Larned Rd, Oxford, MA, 01540

3 Bed
1 Bath
1696 sft

120 Lakeside Ave, Webster, MA, 01570

3 Bed
2 Bath
1700 sft

14 Bartlett St, 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 36 Westborough St, Worcester, MA, 01604 priced at $479,900 pairs $3,468/mo rent with $443/mo cash flow after a $2,349/mo payment. Total monthly income equals $3,468/mo, and annual cash flow comes to $5,318/yr on $159,087 invested. Return on cash invested is 23.25% in year one, and rental yield stands at 8.67% on a $479,900 basis. Equity gained on principal adds $3,097/yr, and 5% annual appreciation accumulates to $132,588 by year five. Five-year ROI measures 120.94% and total cumulative return in cash reaches $192,393. For financing, Ziffy Mortgage’s DSCR program evaluates $3,468/mo property income against a $2,349/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1986

0.42 Acres lot

$N/A/sqft

No HOA

More details about the property

Nestled in the beautiful hills of Worcester, this lovingly well-maintained home overlooks the picturesque neighborhood and is only 5 minutes from major commuting routes and convenient amenities. The inviting living room features a beautiful fireplace that adds comfort and warm ambiance. The kitchen layout is well organized for efficient function with a breakfast bar opening into the bright dining room. The direct access from the kitchen to the patio is excellent for outside entertaining in the scenic yard. Tucked down the hall, a serene bedroom and airy full bathroom complete the first floor. On the 2nd floor, you will find 2 spacious bedrooms with beautiful views and a full size well-appointed bathroom. The basement is a bonus level with convenient outside entry, a cozy family room, laundry room, and access to the garage. The multi-level yard has a patio to enjoy the tranquility and different sitting areas to enjoy the birds, view, and sunset. Schedule your showing TODAY to this GEM!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01604, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,399 (100%)
Owner Occupied HU	7,277 (39.6%)
Renter Occupied HU	10,006 (54.4%)
Vacant Housing Units	1,116 ( 6.1%)
Median Home Value	$391,828
Average Home Value	$466,459