158 Popple Swamp RoadWashington DepotCT06794
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Washington Depot at 158 Popple Swamp Road, Washington Depot, CT, 06794 projects strong ROI of -3.45%. Rental yield 0.78%. With 5% annual appreciation, the property builds $1,864,901 in value over five years. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 0.8% | 5.0% |
| Monthly Cash Flow | $(41,467) | $1,500 |
City averages based on Washington Depot market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,396 |
| Total Monthly Debt Service | $43,177 |
| DSCR Ratio | 0.10x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 2008
80.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06794, Washington Depot, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 659 (100%) |
| Owner Occupied HU | 344 (52.2%) |
| Renter Occupied HU | 103 (15.6%) |
| Vacant Housing Units | 212 (32.2%) |
| Median Home Value | $712,264 |
| Average Home Value | $1,028,016 |
Housing Distribution
Address Breakdown
Residential
548
Single Family
538
Multi-Family
10
Businesses
121
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
Single Family
Built in 2008
80.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06794, Washington Depot, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 659 (100%) |
| Owner Occupied HU | 344 (52.2%) |
| Renter Occupied HU | 103 (15.6%) |
| Vacant Housing Units | 212 (32.2%) |
| Median Home Value | $712,264 |
| Average Home Value | $1,028,016 |
Housing Distribution
Address Breakdown
Residential
548
Single Family
538
Multi-Family
10
Businesses
121
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kathryn Clair • William Pitt Sotheby's Int'l
Mls Name: Smart MLS
Mls ID: #24094655