3-bed apartment to rent in Worcester — $2K | Dwelfy

Deals · 112 West St #3, Worcester, MA 01609

↓ PRICE CUT ×1 −5%

⊞ View all 9

Pays from day one — check the rent yourself

Rented normally, you'd make about $1,786 a month, and it holds up.

The rent is our own estimate — worth checking against two or three real local lettings. One month without a tenant wipes out about a month of that profit, so keep a buffer for gaps.

112 West St #3, Worcester, MA 01609 · 1,300 sqft · $2/sqft

3 BED APARTMENTListed 62d ago

$2,000

List price

Monthly profit

+$1,786/mo

Cash needed

$554

+ refurb costs

Return after costs

1221.7%

Cash return

3868.0%

Weak

We could not confirm the local rent, so check it before you offer — the 1440.00% return before costs on price rests on it.

Why it works

Monthly profit +$1,786/mo from completion — the no.1 reason to invest
This is the money left after the mortgage, the running costs and tax — not the rent.It assumes the rent we modelled and the empty weeks we assumed. Change either and it moves. Try your own numbers →
Stress Rent-covers-mortgage check PASS at 6.5% rate stress — lender-friendly
Lenders test the rent against a stressed rate, not the one you are quoted. This clears it.The cover level is each lender’s own policy, not law — treat it as the shape of the test. See the lender's view →

Why to be cautious

No rent comparables — estimate is a rule-of-thumb fallback, not market data. Verify the rent locally before offering.

Research, not financial advice · how we decide →

Ready to move on this deal?

Generates an offer pack with your numbers & sources — take it to the agent.

Listing seen …

What if…

Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent).

You keep$1,786/mo

Cash in$1,754

Lender1037%

Where the rent goes$2,308/mo in

The mortgage 0%Running costs 25%You keep 74%

What you put in$1,754 up front

Deposit 10%Purchase tax 1%Doing it up 25%Fees 64%

Offer

Deposit

Mortgage rate

Standard rental

Rent

Empty weeks a year

Doing it up

Estimated, not surveyed — nobody has been inside.

More assumptions9

Mortgage term

Stress rate

Solicitor + survey

Lender fees

Letting agent

Insurance

Maintenance

Service charge

Ground rent

Where these figures came from15

Offer the asking price$2,000Asking price from listing

Deposit a typical assumption25%Standard 75% LTV for rental

Mortgage rate a typical assumption7.00%5-year fixed (market average) — 7.00% (as of 2026-05).

Rent worked out from local rents$2,400/moEstimated rent from 5 comparables.

Empty weeks a year a typical assumption2 wksTypical voids for rental

Doing it up a general default, not this property$1,200Capped at 60% of $2,000 asking ($1,200). Raw model: $59,840–$112,230. Verify with a surveyor before offering.

Mortgage term a general default, not this property30 yrs

Stress rate a typical assumption8.00%Fed base + 2pp stress (8.0%)

Solicitor + survey a typical figure, not a quote$2,000Leasehold flat — $1,500 legal + $500 survey

Lender fees a typical figure, not a quote$1,0302% product fee on $1,500 loan + $1,000 booking fee

Letting agent a typical assumption10%Typical rental agency rate

Insurance a typical figure, not a quote$20/moTypical building+landlord cover for sub-$200K

Maintenance a typical figure, not a quote$67/moSemi/flat: $67/mo proxy

Service charge a typical figure, not a quote$150/moLeasehold fallback: $1,800/yr proxy — confirm with managing agent

Ground rent a typical figure, not a quote$25/moLeasehold fallback: $300/yr proxy — confirm in lease

These are this page's own derivation notes, unedited. A figure marked a typical figure, not a quote is our model of a cost for a property of this kind in this area — not a price anybody has given you, and the first thing worth replacing with a real one.

Notes

Auto-saves

Listed by

List price$2,000