7 Longworth Rd, Worcester, MA, 01602 | $1,184/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

7 Longworth Rd, Worcester, MA, 01602 | $1,184/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2123 sft

32 Camile Rd, Webster, MA, 01570

4 Bed
3 Bath
2595 sft

46 Little Alum Rd, Brimfield, MA, 01010

2 Bed
3 Bath
2132 sft

696 Route 197, Woodstock, CT, 06281

4 Bed
3 Bath
2088 sft

46 Hudson Ave, Southbridge, MA, 01550

Nearby investment properties with comparable prices

3 Bed
2 Bath
2377 sft

65 Breakneck Rd, Southbridge, MA, 01566

4 Bed
3 Bath
1700 sft

620 Henshaw St, Leicester, MA, 01524

3 Bed
2 Bath
1480 sft

28 Copley Rd, Worcester, MA, 01602

3 Bed
2 Bath
960 sft

6 Cedar Pond Dr, Sturbridge, 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

Investment property for sale in Worcester at 7 Longworth Rd, Worcester, MA, 01602 listed at $474,900 pairs $4,177/mo rent with a $2,324/mo payment to leave $1,184/mo cash flow. Total monthly income runs $4,177/mo, and annual cash flow reaches $14,210/yr on $157,429 cash to close. Return on cash invested measures 28.94% in year one, and rental yield registers 10.55% at a $474,900 basis. Equity gained on principal adds $3,064/yr, and annual property appreciation at 5% supports $131,206 by year five. Five-year ROI tracks 151.41% and total cumulative return in cash totals $238,367. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,177/mo property income relative to a $2,324/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1941

7,115 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this charming 3 bedroom, 2.5 bath Cape located in Worcester's highly desirable 01602 zip code. Offering 1,620 sq. ft. of living space, this home combines classic character with thoughtful updates, making it move-in ready for its next owner. The first floor features a spacious living room with a cozy fireplace, a modernized kitchen with updated finishes, a dining area ideal for everyday living and entertaining, a convenient first-floor bedroom, and a full bathroom. Upstairs, you'll find a generously sized primary bedroom, primary bathroom, and the third bedroom, complete with a half bath attached. Recent updates include a new roof (2018), all new windows, and a new front door, ensuring peace of mind and improved efficiency. Additional highlights include a welcoming front porch entry, a private backyard perfect for entertaining, and a family-friendly neighborhood.

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