80 Salisbury St UNIT 206, Worcester, MA, 01609 | $546/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

80 Salisbury St UNIT 206, Worcester, MA, 01609 | $546/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 2 more

5 Bed
5 Bath
2550 sft

730 School St, Webster, MA, 01570

4 Bed
3 Bath
2696 sft

318 W Main St, Millbury, MA, 01527

3 Bed
1 Bath
920 sft

6 Smithville Rd, Spencer, MA, 01562

3 Bed
1 Bath
1144 sft

10 Sunset Ln, Spencer, MA, 01562

Nearby investment properties with comparable prices

3 Bed
2 Bath
1150 sft

19 Smithville Rd, Spencer, MA, 01562

3 Bed
1 Bath
1488 sft

30 Lake St, Spencer, MA, 01562

3 Bed
2 Bath
960 sft

26 Huguenot Rd, Oxford, MA, 01540

2 Bed
1 Bath
1149 sft

57 Ash St, Webster, MA, 01570

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 80 Salisbury St UNIT 206, Worcester, MA, 01609 earns $546/mo cash flow from $2,909/mo rent with a $1,835/mo payment. Total monthly income totals $2,909/mo, and annual cash flow totals $6,550/yr on $124,313 capital. ROI tracks 25.18% on current figures, and rental yield reads 9.31% at a $375,000 purchase. Equity gained on principal adds $2,420/yr, and 5% annual appreciation supports $103,606 over five years. Five-year ROI reaches 131.24% and total cumulative return in cash sums $163,143. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,909/mo property income instead of your personal income.

Condo

Built in 1963

N/A lot

$N/A/sqft

No HOA

More details about the property

Rare two bedroom condo in sought after Executive House. Enjoy great views of Institute Park from every room! Featuring a spacious living room with a great balcony, and a lovely updated kitchen. The primary bedroom includes a large walk-in closet and a full bath. A second bedroom and another full bath complete the living space. High quality windows and doors were installed within the last five years. One exclusive use garage parking space is included. This fantastic location is close to many restaurants, The Hanover Theater, Polar Park, and is across the street from the Worcester Art Museum.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01609, Worcester, MA area.

Housing Distribution

Housing Statistics

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