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 Hazelwood Rd, Worcester, MA, 01609 generates $3,860/mo in rent and, after a $2,912/mo payment, leaves $110/mo in cash flow. Total monthly income is $3,860/mo, and annual cash flow is $1,320/yr on $195,755 invested. Return on cash invested sits at 20.73% in year one, and rental yield is 7.78% on a $595,000 entry. Equity gained on principal adds $3,839/yr, while 5% annual appreciation builds toward $164,388 over five years. Five-year ROI reaches 107.41% and total cumulative return in cash sums $210,254. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,860/mo property income rather than buyer’s personal income.
Single Family
Built in 1928
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 01609, Worcester, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,160 (100%) |
| Owner Occupied HU | 2,760 (30.1%) |
| Renter Occupied HU | 5,665 (61.8%) |
| Vacant Housing Units | 735 ( 8.0%) |
| Median Home Value | $508,937 |
| Average Home Value | $545,674 |
Residential
7,679
Single Family
4,769
Multi-Family
2,910
Businesses
701
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: Katie Bilotta • ERA Key Realty Services - Worcester
Mls Name: MLS PIN
Mls ID: #73427099
