174 Bunker Hill RoadWest CornwallCT06796
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 174 Bunker Hill Road, West Cornwall, CT, 06796 in West Cornwall at $315,000 earns $2,205/mo in rent and nets $65/mo after the $1,416/mo payment, a 8.4% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $87,029 over five years. Ziffy Mortgage underwrites this on a 1.56 DSCR without U.S. credit history. With $2,901/yr in principal paydown, total projected return reaches $124,486.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 5.0% |
| Monthly Cash Flow | $65 | $1,200 |
City averages based on West Cornwall market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,205 |
| Total Monthly Debt Service | $2,015 |
| DSCR Ratio | 1.09x |
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.
Single Family
Built in 1930
1.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06796, West Cornwall, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 724 (100%) |
| Owner Occupied HU | 453 (62.6%) |
| Renter Occupied HU | 81 (11.2%) |
| Vacant Housing Units | 190 (26.2%) |
| Median Home Value | $745,427 |
| Average Home Value | $882,787 |
Housing Distribution
Address Breakdown
Residential
460
Single Family
460
Multi-Family
0
Businesses
46
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 1930
1.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06796, West Cornwall, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 724 (100%) |
| Owner Occupied HU | 453 (62.6%) |
| Renter Occupied HU | 81 (11.2%) |
| Vacant Housing Units | 190 (26.2%) |
| Median Home Value | $745,427 |
| Average Home Value | $882,787 |
Housing Distribution
Address Breakdown
Residential
460
Single Family
460
Multi-Family
0
Businesses
46
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wendy Eichman • Raynard & Peirce Realty,LLC
Mls Name: Smart MLS
Mls ID: #24093258