58 Ruggles St, Gilbertville, MA, 01031 | $780/mo Cash Flow

For Sale

Listed for sale 4 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
2564 sft

460 Federal St, Belchertown, MA, 01007

22 Bed
16 Bath
9216 sft

338 Main St, Southbridge, MA, 01550

Investment Property+ 1 more

8 Bed
4 Bath
3516 sft

194 Hamilton St, Worcester, MA, 01604

5 Bed
2 Bath
1764 sft

19 High St, Orange, MA, 01364

Nearby investment properties with comparable prices

2 Bed
2 Bath
1216 sft

3096 Main St UNIT 3096, Palmer, MA, 01069

3 Bed
1 Bath
720 sft

194 Old Greenwich Plains Rd, Hardwick, MA, 01082

2 Bed
1 Bath
891 sft

71 Edgeworth St UNIT 21, Worcester, MA, 01605

2 Bed
2 Bath
1377 sft

96-98 June St #3, 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 Gilbertville at 58 Ruggles St, Gilbertville, MA, 01031 priced at $294,000 converts $2,633/mo rent into $780/mo cash flow after a $1,439/mo obligation. Total monthly income equals $2,633/mo, and annual cash flow totals $9,359/yr on $97,461 invested. Return on cash invested prints 29.51% in year one, and rental yield reads 10.75% against a $294,000 entry. Equity gained on principal adds $1,897/yr, while 5% annual appreciation compiles into $81,227 by year five. Five-year ROI reaches 154.47% and total cumulative return in cash sums $150,552. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,633/mo property income covering a $1,439/mo payment, not borrower’s personal income.

Single Family

Built in 1910

0.57 Acres lot

$N/A/sqft

No HOA