71 Edgeworth St UNIT 21, Worcester, MA, 01605 | $790/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

71 Edgeworth St UNIT 21, Worcester, MA, 01605 | $790/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

2 Bed
1 Bath
1001 sft

8 Thompson Rd, Webster, MA, 01570

2 Bed
1 Bath
980 sft

141 Pine Ave, Sturbridge, MA, 01566

5 Bed
5 Bath
4352 sft

132 Lane Nine, Sturbridge, MA, 01566

4 Bed
2 Bath
3009 sft

134 Lane #9, Sturbridge, MA, 01566

Nearby investment properties with comparable prices

2 Bed
1 Bath
923 sft

11 Hulbert Rd APT 3, Worcester, MA, 01603

2 Bed
2 Bath
1377 sft

96-98 June St #3, Worcester, MA, 01602

2 Bed
1 Bath
1112 sft

58 Elm St APT 11, Worcester, MA, 01609

2 Bed
1 Bath
986 sft

31 Chestnut St APT 4, Worcester, MA, 01609

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 71 Edgeworth St UNIT 21, Worcester, MA, 01605 offers a 11.36% rental yield on a $249,900 purchase with $2,365/mo rent. Total monthly income registers $2,365/mo, and a $1,223/mo payment leaves $790/mo available for distribution. Annual cash flow reaches $9,481/yr on $82,842 to close, and return on cash invested stands at 31.35% in year one. Equity gained on principal adds $1,613/yr while 5% annual appreciation supports $69,043 over five years. Portfolio math shows five-year ROI at 164.41% and total cumulative return in cash at $136,202. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,365/mo property income against a $1,223/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1987

N/A lot

$N/A/sqft

No HOA

More details about the property

This is an amazing opportunity for owner occupancy OR investment!! Welcome to this beautiful 2BR/1BA condo. Newer kitchen, cabinets with crown moldings, refrigerator casing, Quartz countertops, peninsula island with pending lights, stainless steel appliances, baseboard moldings. Ample space for dining table. Balcony off the dining area. New bathroom with granite vanity top, smooth finish walls & ceilings, sconces. Recessed lighting throughout, luxury plank flooring, newer electric baseboard heaters, lots of closets throughout. Spacious bedrooms. Well maintained in-building laundry room, newer Machines, off-street parking/lot with visitor parking spots. GREAT LOCATION: easy access to I-290, close to shopping, golf course, schools/universities, transportation, and more! Private showings begin after the Saturday open house.