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 5 Barnes Ave, Worcester, MA, 01605 priced at $469,900 converts $4,000/mo rent into $1,038/mo cash flow after a $2,300/mo obligation. Total monthly income equals $4,000/mo, and annual cash flow totals $12,459/yr on $155,772 invested. Return on cash invested prints 27.91% in year one, and rental yield reads 10.21% against a $469,900 entry. Equity gained on principal adds $3,032/yr, while 5% annual appreciation compiles into $129,825 by year five. Five-year ROI reaches 145.9% and total cumulative return in cash sums $227,270. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,000/mo property income covering a $2,300/mo payment, not borrower’s personal income.
Single Family
Built in 1928
0.28 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Chris Sequeira • Media Realty Group Inc.
Mls Name: MLS PIN
Mls ID: #73436405
