49 Prudential Rd, Worcester, MA, 01606 | $614/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

49 Prudential Rd, Worcester, MA, 01606 | $614/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1496 sft

21 Linda Ave, Auburn, MA, 01501

4 Bed
3 Bath
1641 sft

27 Water St, Leicester, MA, 01524

4 Bed
1 Bath
1497 sft

1 Eames Ave, Worcester, MA, 01603

3 Bed
3 Bath
2067 sft

115 Pakachoag St, Auburn, MA, 01501

Nearby investment properties with comparable prices

3 Bed
2 Bath
1251 sft

5 5th Ave, Dudley, MA, 01571

3 Bed
3 Bath
1620 sft

7 Longworth Rd, Worcester, MA, 01602

3 Bed
2 Bath
2162 sft

16 Gedeon Ave, Sturbridge, MA, 01566

3 Bed
2 Bath
2377 sft

65 Breakneck Rd, Southbridge, MA, 01566

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 49 Prudential Rd, Worcester, MA, 01606 priced at $474,900 converts $3,607/mo rent into $614/mo cash flow after a $2,324/mo obligation. Total monthly income equals $3,607/mo, and annual cash flow totals $7,370/yr on $157,429 invested. Return on cash invested prints 24.59% in year one, and rental yield reads 9.11% against a $474,900 entry. Equity gained on principal adds $3,064/yr, while 5% annual appreciation compiles into $131,206 by year five. Five-year ROI reaches 128.11% and total cumulative return in cash sums $201,683. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,607/mo property income covering a $2,324/mo payment, not borrower’s personal income.

Single Family

Built in 1941

5,503 sqft lot

$N/A/sqft

No HOA

More details about the property

Lovingly maintained by the same family since 1961, this charming home has been beautifully updated throughout! The inviting living room features a fireplace, & the formal dining room is perfect for gatherings. Major improvements include a new asphalt shingle roof 2021 & energy-efficient double-pane windows 2022. The home offers three bedrooms, and the full upstairs bath was completely remodeled in 2023 with tile flooring, new fixtures, & a refreshed shower/tub. A new first-floor laundry room with a bath was added in 2024, featuring a GE washer & dryer. The kitchen was fully remodeled in 2024 with soft-close cabinets, quartz countertops, tile floor & backsplash, all-new LG stainless appliances. Hardwood floors throughout, with the first floor & stairs refinished in 2024. The entire exterior was painted in 2022 & the interior in 2023. Conversion from oil to gas with a Williamson steam boiler 2009. Wonderful opportunity to own a home in the Burncoat area!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01606, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,102 (100%)
Owner Occupied HU	5,796 (57.4%)
Renter Occupied HU	3,863 (38.2%)
Vacant Housing Units	443 ( 4.4%)
Median Home Value	$397,630
Average Home Value	$429,485