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 86 Wayside Rd, Worcester, MA, 01605 at $375,000 posts ROI 24.3% with $455/mo cash flow from $2,818/mo rent. Total monthly income equals $2,818/mo, and annual cash flow records $5,458/yr on $124,313 to close. Return on cash invested measures 24.3% and rental yield reads 9.02% at the current $375,000. Equity gained on principal adds $2,420/yr, and 5% annual appreciation supports $103,606 by year five. Five-year ROI prints 126.53% and total cumulative return in cash totals $157,299.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,818/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1953
9,180 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-03-14 | Listed for sale | $375,000 |
| 2021-12-20 | Sold | $275,000 |
| 2021-11-12 | Contingent | $240,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-17 | $3758.00 | 2.93% | $273,300 | 7.34% |
| 2023-03-17 | $3651.00 | 2.24% | $254,600 | 8.43% |
| 2022-03-17 | $3571.00 | 5.09% | $234,800 | 12.51% |
Listed by: Touchstone Partners Team • Keller Williams Realty-Merrimack
Mls Name: MLS PIN
Mls ID: #73345388
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.
