45 Camelot Dr #45, Worcester, MA, 01602 | $708/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

45 Camelot Dr #45, Worcester, MA, 01602 | $708/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1100 sft

31 Tiverton Pkwy, Worcester, MA, 01602

3 Bed
1 Bath
1299 sft

36 Main St, Spencer, MA, 01562

2 Bed
2 Bath
1075 sft

12 Merlin Ct #12, Worcester, MA, 01602

2 Bed
2 Bath
1518 sft

34 Eastern Ave APT I, Webster, MA, 01570

Nearby investment properties with comparable prices

2 Bed
1 Bath
1197 sft

68 Stagecoach Rd, West Brookfield, MA, 01585

2 Bed
2 Bath
1208 sft

336 Wildwood Ave #336, Worcester, MA, 01603

3 Bed
1 Bath
1296 sft

154 Rawson St, Leicester, MA, 01524

3 Bed
3 Bath
1300 sft

57 Dean St #A, West Warren, MA, 01092

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 45 Camelot Dr #45, Worcester, MA, 01602 earns $708/mo cash flow from $2,820/mo rent with a $1,640/mo payment. Total monthly income totals $2,820/mo, and annual cash flow totals $8,499/yr on $111,053 capital. ROI tracks 27.56% on current figures, and rental yield reads 10.1% at a $335,000 purchase. Equity gained on principal adds $2,162/yr, and 5% annual appreciation supports $92,554 over five years. Five-year ROI reaches 144.07% and total cumulative return in cash sums $159,992. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,820/mo property income instead of your personal income.

Townhouse

Built in 1985

N/A lot

$N/A/sqft

No HOA

More details about the property

Multi-level townhouse featuring light and airy rooms and versatile living space in Moreland Hill! You'll enter into a spacious living room leading through to a bright kitchen featuring luxury vinyl flooring, gas range, recessed lighting and white cabinetry with a dining area beyond and slider onto your private deck; perfect for entertaining! A half bath means guests need never venture upstairs where there are two very spacious rooms sharing a large bathroom. The 2nd bedroom even boasts access to its own 3 season porch; enjoy morning coffee in your own sanctuary! The walk-out basement features a bonus room, currently a bedroom, which offers the opportunity for a gym, home office, family room; whatever works! Direct garage access, plus two parking spaces completes the unit. You're in a great location for highway access as well as enjoying all Worcester has to offer and you're less than a mile from Tatnuck Square!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01602, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,982 (100%)
Owner Occupied HU	6,252 (62.6%)
Renter Occupied HU	3,352 (33.6%)
Vacant Housing Units	378 ( 3.8%)
Median Home Value	$458,847
Average Home Value	$505,577