80 Walnut St UNIT 80, Leominster, MA, 01453 | 7.34% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

80 Walnut St UNIT 80, Leominster, MA, 01453 | 7.34% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

7 Bed
3 Bath
2616 sft

27 Lyon St, Worcester, MA, 01604

3 Bed
2 Bath
1218 sft

11 Chilmark St, Worcester, MA, 01604

3 Bed
2 Bath
1992 sft

179 Upper North Row Rd, Sterling, MA, 01564

6 Bed
3 Bath
2599 sft

55 E Worcester St, Worcester, MA, 01604

Nearby investment properties with comparable prices

3 Bed
2 Bath
1313 sft

11 Gifford Dr, Worcester, MA, 01606

2 Bed
2 Bath
1026 sft

27 Inverness Ave, Worcester, MA, 01604

3 Bed
2 Bath
1475 sft

18 Zenith Dr, Worcester, MA, 01602

2 Bed
2 Bath
1370 sft

97 Hillside Village Dr, West Boylston, MA, 01583

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 Leominster at 80 Walnut St UNIT 80, Leominster, MA, 01453 listed at $424,900 pairs $2,600/mo rent with a $2,080/mo payment. Total monthly income runs $2,600/mo. Return on cash invested measures 19.24% in year one, and rental yield registers 7.34% at a $424,900 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,392 by year five. Five-year ROI tracks 99.42% and total cumulative return in cash totals $140,037. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,600/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 2003

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to Walnut Court Condominiums! This 4-unit complex is conveniently located near the center of town with easy access to shopping, highways, and amenities. Step into a stunning 2-story foyer that leads to a main level featuring hardwood floors, spacious living room, half bath, and a kitchen with stainless steel appliances, stone counters, and a generous dining area opening to a 12x10 deck. Upstairs offers a large landing ideal for office space, a laundry room, a spacious primary bedroom, and a second bedroom. The full bath features a jetted tub/shower combo, separate shower, double vanity, and linen closet, with access from both bedrooms. Insulated basement offers potential for future expansion.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01453, Leominster, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,999 (100%)
Owner Occupied HU	10,672 (56.2%)
Renter Occupied HU	7,544 (39.7%)
Vacant Housing Units	783 ( 4.1%)
Median Home Value	$427,892
Average Home Value	$457,228