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% |
Investment property for sale in Worcester at 77 Olean St, Worcester, MA, 01602 at $475,000 posts ROI 20.18% with $35/mo cash flow from $3,029/mo rent. Total monthly income equals $3,029/mo, and annual cash flow records $420/yr on $157,463 to close. Return on cash invested measures 20.18% and rental yield reads 7.65% at the current $475,000. Equity gained on principal adds $3,065/yr, and 5% annual appreciation supports $131,234 by year five. Five-year ROI prints 104.45% and total cumulative return in cash totals $164,467.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,029/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1933
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 01602, Worcester, MA area.
| 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 |
Residential
9,218
Single Family
7,793
Multi-Family
1,425
Businesses
469
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $475,000 |
| 2022-08-05 | Sold | $390,000 |
| 2022-07-05 | Contingent | $379,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-21 | $5057.00 | 3.90% | $367,800 | 8.37% |
| 2023-04-21 | $4867.00 | 9.25% | $339,400 | 15.88% |
| 2022-04-21 | $4455.00 | 1.92% | $292,900 | 9.09% |
Listed by: Rita Silva Martins • eXp Realty
Mls Name: MLS PIN
Mls ID: #73360897
Disclaimer: The property listing data and information set forth herein were provided to MLS Property Information Network, Inc. from third party sources, including sellers, lessors and public records, and were compiled by MLS Property Information Network, Inc. The property listing data and information are for the personal, non commercial use of consumers having a good faith interest in purchasing or leasing listed properties of the type displayed to them and may not be used for any purpose other than to identify prospective properties which such consumers may have a good faith interest in purchasing or leasing. MLS Property Information Network, Inc. and its subscribers disclaim any and all representations and warranties as to the accuracy of the property listing data and information set forth herein.
