12 Daniel Drive #12East WindsorCT06088
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid fundamentals define the investment case at 12 Daniel Drive #12, East Windsor, CT, 06088 in East Windsor: $2,590/mo in rent, $307/mo in net income, 10.57% gross yield, 1.96 DSCR, all at $294,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $81,227 in appreciation and $2,708/yr in principal paydown projects total cumulative return of $133,310.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.0% |
| Monthly Cash Flow | $307 | $250 |
City averages based on East Windsor market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,590 |
| Total Monthly Debt Service | $2,166 |
| DSCR Ratio | 1.20x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1986
N/A lot
$N/A/sqft
$285 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06088, East Windsor, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,555 (100%) |
| Owner Occupied HU | 1,523 (59.6%) |
| Renter Occupied HU | 877 (34.3%) |
| Vacant Housing Units | 155 ( 6.1%) |
| Median Home Value | $275,691 |
| Average Home Value | $320,980 |
Housing Distribution
Address Breakdown
Residential
2,326
Single Family
2,243
Multi-Family
83
Businesses
513
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
Condo
Built in 1986
N/A lot
$N/A/sqft
$285 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06088, East Windsor, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,555 (100%) |
| Owner Occupied HU | 1,523 (59.6%) |
| Renter Occupied HU | 877 (34.3%) |
| Vacant Housing Units | 155 ( 6.1%) |
| Median Home Value | $275,691 |
| Average Home Value | $320,980 |
Housing Distribution
Address Breakdown
Residential
2,326
Single Family
2,243
Multi-Family
83
Businesses
513
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeannette Westwood • Coldwell Banker Realty
Mls Name: Smart MLS
Mls Provider:
Mls ID: #24109405
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.