Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Willimantic at 19 Impala Drive, Willimantic, CT, 06226 generates $3,394/mo in rent and, after a $1,517/mo payment, leaves $1,225/mo in cash flow. Total monthly income is $3,394/mo, and annual cash flow is $14,696/yr on $102,765 invested. Return on cash invested sits at 34.21% in year one, and rental yield is 13.14% on a $310,000 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 180.61% and total cumulative return in cash sums $185,599. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,394/mo property income rather than buyer’s personal income.
Single Family
Built in 1966
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 06226, Willimantic, CT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,215 (100%) |
| Owner Occupied HU | 2,466 (34.2%) |
| Renter Occupied HU | 4,124 (57.2%) |
| Vacant Housing Units | 625 ( 8.7%) |
| Median Home Value | $218,103 |
| Average Home Value | $247,750 |
Residential
6,865
Single Family
6,126
Multi-Family
739
Businesses
599
Date | Event | Price |
|---|---|---|
| 2025-09-12 | Sold | $310,000 |
| 2025-08-05 | Contingent | $299,000 |
| 2025-07-25 | Listed for sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-26 | $6277.00 | 25.21% | $169,370 | 60.13% |
| 2023-10-26 | $5013.00 | 1.50% | $105,770 | N/A |
| 2022-10-26 | $4939.00 | -6.78% | $105,770 | N/A |
What's Special
Access Via Hatch
Listed by: Robyn Letourneau • Berkshire Hathaway NE Prop.
Mls Name: Smart MLS
Mls Provider:
Mls ID: #24077789
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.
