164 Stoneheights Drive #164, Waterford, CT, 06385 | $161/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
2 Bath
1824 sft

845 Bank Street, New London, CT, 06320

2 Bed
1 Bath
920 sft

11 Apache Dr #D, Westerly, RI, 02891

2 Bed
1 Bath
1419 sft

343 Lebanon Ave, Lebanon, CT, 06249

Investment Property+ 2 more

5 Bed
2 Bath
1841 sft

57 Boswell Avenue, Norwich, CT, 06360

Nearby investment properties with comparable prices

2 Bed
1 Bath
920 sft

9 Apache Dr #J, Westerly, RI, 02891

Investment Property+ 1 more

2 Bed
1 Bath
889 sft

113 Otrobando Avenue, Norwich, CT, 06360

Currently Rented+ 2 more

2 Bed
1 Bath
726 sft

337 Boston Post Rd, Waterford, CT, 06385

2 Bed
2 Bath
1026 sft

78 Buddington Road APT 1, Groton, CT, 06340

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Waterford at 164 Stoneheights Drive #164, Waterford, CT, 06385 offers a 8.9% rental yield on a $259,000 purchase with $1,921/mo rent. Total monthly income registers $1,921/mo, and a $1,268/mo payment leaves $161/mo available for distribution. Annual cash flow reaches $1,931/yr on $85,859 to close, and return on cash invested stands at 22.16% in year one. Equity gained on principal adds $1,671/yr while 5% annual appreciation supports $71,557 over five years. Portfolio math shows five-year ROI at 115.69% and total cumulative return in cash at $99,328. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,921/mo property income against a $1,268/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1990

N/A lot

$N/A/sqft

No HOA