Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Worcester at 45 Circuit Ave E, Worcester, MA, 01603 generates $3,655/mo in rent and, after a $1,918/mo payment, leaves $1,156/mo in cash flow. Total monthly income is $3,655/mo, and annual cash flow is $13,868/yr on $129,915 invested. Return on cash invested sits at 30.58% in year one, and rental yield is 11.19% on a $391,900 entry. Equity gained on principal adds $2,529/yr, while 5% annual appreciation builds toward $108,275 over five years. Five-year ROI reaches 160.33% and total cumulative return in cash sums $208,289. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,655/mo property income rather than buyer’s personal income.
Single Family
Built in 1915
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 01603, Worcester, MA area.
| 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 |
Residential
7,439
Single Family
6,118
Multi-Family
1,321
Businesses
677
Date | Event | Price |
|---|---|---|
| 2025-10-10 | Listing removed | $397,106 |
| 2025-06-29 | Contingent | $397,106 |
| 2025-06-16 | Price change | $397,106 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $4624.00 | 3.96% | $336,300 | 8.41% |
| 2023-10-21 | $4448.00 | 8.54% | $310,200 | 15.14% |
| 2022-10-21 | $4098.00 | 3.67% | $269,400 | 10.96% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
