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% |
Rental property for sale in Worcester at 80 Stanton St APT 2, Worcester, MA, 01605 priced at $198,100 pairs $2,320/mo rent with $796/mo cash flow after a $970/mo payment. Total monthly income equals $2,320/mo, and annual cash flow comes to $9,549/yr on $65,670 invested. Return on cash invested is 34.45% in year one, and rental yield stands at 14.05% on a $198,100 basis. Equity gained on principal adds $1,278/yr, and 5% annual appreciation accumulates to $54,731 by year five. Five-year ROI measures 182.79% and total cumulative return in cash reaches $120,035. For financing, Ziffy Mortgage’s DSCR program evaluates $2,320/mo property income against a $970/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1988
N/A lot
$N/A/sqft
$267 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-09-10 | Listing removed | $200,000 |
| 2025-08-04 | Listed for sale | $200,000 |
| 2019-01-13 | Listing removed | $1,275 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $2258.00 | 29.40% | $164,200 | 34.92% |
| 2023-10-09 | $1745.00 | -1.80% | $121,700 | 4.20% |
| 2022-10-09 | $1777.00 | 0.23% | $116,800 | 7.25% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
