111 Willcox StreetBristolCT06010
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 Bristol at 111 Willcox Street, Bristol, CT, 06010 priced at $314,900 converts $3,600/mo rent into $1,461/mo cash flow after a $1,541/mo obligation. Total monthly income equals $3,600/mo, and annual cash flow totals $17,528/yr on $104,389 invested. Return on cash invested prints 36.7% in year one, and rental yield reads 13.72% against a $314,900 entry. Equity gained on principal adds $2,032/yr, while 5% annual appreciation compiles into $87,001 by year five. Five-year ROI reaches 193.67% and total cumulative return in cash sums $202,174. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,600/mo property income covering a $1,541/mo payment, not borrower’s personal income.
Single Family
Built in 1950
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06010, Bristol, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,698 (100%) |
| Owner Occupied HU | 16,830 (60.8%) |
| Renter Occupied HU | 9,356 (33.8%) |
| Vacant Housing Units | 1,512 ( 5.5%) |
| Median Home Value | $316,220 |
| Average Home Value | $341,970 |
Housing Distribution
Address Breakdown
Residential
27,024
Single Family
23,987
Multi-Family
3,037
Businesses
1,355
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nadia Kachwaha • KW Legacy Partners
Mls Name: Smart MLS
Mls ID: #24124998