10 Depot Road #28WillingtonCT06279
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Willington at 10 Depot Road #28, Willington, CT, 06279 priced at $361,900 pairs $2,950/mo rent with $146/mo cash flow after a $1,771/mo payment. Total monthly income equals $2,950/mo, and annual cash flow comes to $1,757/yr on $119,970 invested. Return on cash invested is 21.37% in year one, and rental yield stands at 9.78% on a $361,900 basis. Equity gained on principal adds $2,335/yr, and 5% annual appreciation accumulates to $99,986 by year five. Five-year ROI measures 112.75% and total cumulative return in cash reaches $135,270. For financing, Ziffy Mortgage’s DSCR program evaluates $2,950/mo property income against a $1,771/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2000
N/A lot
$N/A/sqft
$345 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06279, Willington, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,732 (100%) |
| Owner Occupied HU | 1,720 (63.0%) |
| Renter Occupied HU | 786 (28.8%) |
| Vacant Housing Units | 226 ( 8.3%) |
| Median Home Value | $375,936 |
| Average Home Value | $436,629 |
Housing Distribution
Address Breakdown
Residential
2,586
Single Family
2,315
Multi-Family
271
Businesses
134
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karen L. Smith • Coldwell Banker Realty
Mls Name: Smart MLS
Mls Provider:
Mls ID: #24094934
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.