4004 Brompton Cir #4004WorcesterMA01609
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Worcester at 4004 Brompton Cir #4004, Worcester, MA, 01609 offers a 8.26% rental yield on a $514,990 purchase with $3,544/mo rent. Total monthly income registers $3,544/mo, and a $2,521/mo payment leaves $298/mo available for distribution. Annual cash flow reaches $3,573/yr on $169,432 to close, and return on cash invested stands at 22.17% in year one. Equity gained on principal adds $3,323/yr while 5% annual appreciation supports $142,282 over five years. Portfolio math shows five-year ROI at 115.08% and total cumulative return in cash at $194,974. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,544/mo property income against a $2,521/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01609, Worcester, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,160 (100%) |
| Owner Occupied HU | 2,760 (30.1%) |
| Renter Occupied HU | 5,665 (61.8%) |
| Vacant Housing Units | 735 ( 8.0%) |
| Median Home Value | $508,937 |
| Average Home Value | $545,674 |
Housing Distribution
Address Breakdown
Residential
7,679
Single Family
4,769
Multi-Family
2,910
Businesses
701
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dan Robertson • Coldwell Banker Realty - Northborough
Mls Name: MLS PIN
Mls ID: #73452117