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% |
Rental property for sale in Willimantic at 106 Oxbow Drive, Willimantic, CT, 06226 offers $2,631/mo rent that, after a $1,542/mo payment, leaves $448/mo cash flow. Total monthly income is $2,631/mo, and annual cash flow is $5,373/yr on $104,423 cash. Return on cash invested measures 25.05% in year one, and rental yield stands at 10.02% at a $315,000 entry. Equity gained on principal adds $2,033/yr while 5% annual appreciation compounds into $87,029 by year five. Five-year ROI records 131.4% and total cumulative return in cash reaches $137,213. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,631/mo property income versus a $1,542/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 06226, Willimantic, CT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,215 (100%) |
| Owner Occupied HU | 2,466 (34.2%) |
| Renter Occupied HU | 4,124 (57.2%) |
| Vacant Housing Units | 625 ( 8.7%) |
| Median Home Value | $218,103 |
| Average Home Value | $247,750 |
Residential
6,865
Single Family
6,126
Multi-Family
739
Businesses
599
Date | Event | Price |
|---|---|---|
| 2025-06-28 | Listed for sale | $315,000 |
| 2017-05-30 | Sold | $101,000 |
| 2017-03-09 | Price change | $99,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | $6119.00 | 30.50% | $165,100 | 66.90% |
| 2023-07-02 | $4689.00 | 1.49% | $98,920 | N/A |
| 2022-07-02 | $4620.00 | -6.76% | $98,920 | N/A |
What's Special
Pull Down Stairs
Listed by: Sondra A. Reid • Home Selling Team
Mls Name: Smart MLS
Mls Provider:
Mls ID: #24104775
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.
