47-47R Yarnie #5B, Worcester, MA, 01602 | 6.1% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

47-47R Yarnie #5B, Worcester, MA, 01602 | 6.1% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1161 sft

47-47R Yarnie #4B, Worcester, MA, 01602

3 Bed
2 Bath
1161 sft

47-47R Yarnie #5A, Worcester, MA, 01602

3 Bed
2 Bath
1500 sft

47-47R Yarnie #1B, Worcester, MA, 01602

3 Bed
1 Bath
1163 sft

5 & 31 Amber St, Worcester, MA, 01602

Nearby investment properties with comparable prices

4 Bed
3 Bath
3578 sft

391 Brookfield Rd, Brimfield, MA, 01010

3 Bed
2 Bath
1161 sft

47-47R Yarnie #8A, Worcester, MA, 01602

3 Bed
2 Bath
1161 sft

47-47R Yarnie #5A, Worcester, MA, 01602

3 Bed
2 Bath
1161 sft

47-47R Yarnie #3B, Worcester, MA, 01602

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 47-47R Yarnie #5B, Worcester, MA, 01602 generates $3,000/mo in rent, after a $2,888/mo payment. Total monthly income is $3,000/mo. Return on cash invested sits at 15.62% in year one, and rental yield is 6.1% on a $590,000 entry. Equity gained on principal adds $3,807/yr, while 5% annual appreciation builds toward $163,006 over five years. Five-year ROI reaches 79.96% and total cumulative return in cash sums $155,212. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,000/mo property income rather than buyer’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Construction loan need. Presenting 47R Yarnie U:5B Worcester, MA, a single-family residence that radiates modern craftsmanship and thoughtful design, ready to welcome its first residents. Built in 2024, this home offers a pristine and contemporary canvas for creating a personalized living experience. The heart of this residence is undoubtedly its 1161 square feet of living area, providing a comfortable and versatile space for both relaxation and productivity. Imagine designing a layout that perfectly suits your lifestyle, with room to accommodate work, leisure, and everything in between; this area provides a blank canvas to create a space that is distinctly your own. This property provides the convenience of one full bathroom and one half bathroom, thoughtfully positioned to serve both private and communal areas. Three bedrooms offer private spaces for rest and renewal, each presenting an opportunity to design a personal sanctuary tailored to individual preferences.

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