80 Stanton St APT 2, Worcester, MA, 01605 | $796/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
2 Bath
2360 sft

2653 Providence Rd, Northbridge, MA, 01534

3 Bed
1 Bath
952 sft

6 Elm St S, Barre, MA, 01005

2 Bed
2 Bath
1324 sft

17 Highfield Rd #B, Charlton, MA, 01507

4 Bed
4 Bath
2958 sft

29 Rockrimmon Rd, Worcester, MA, 01602

Nearby investment properties with comparable prices

2 Bed
1 Bath
1120 sft

19 Catherine Dr, Marlborough, MA, 01752

3 Bed
1 Bath
1227 sft

100 Phelps St LOT 7, Marlborough, MA, 01752

1 Bed
2 Bath
378 sft

126 Beaver St APT 121, Framingham, MA, 01702

1 Bed
1 Bath
634 sft

18 Laurel Ave, Sterling, MA, 01564

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

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