19 Pasco Drive #BEast WindsorCT06088
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 19 Pasco Drive #B, East Windsor, CT, 06088 in East Windsor speaks for itself: 10.43% gross on a $289,900 price, generating $2,520/mo in rent and $550/mo in net income after the $1,304/mo debt service. DSCR 1.93, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $6,603 stacks alongside $80,094 in projected five-year appreciation and $2,670/yr in principal reduction. Projected total cumulative return: $146,112.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 6.0% |
| Monthly Cash Flow | $550 | $250 |
City averages based on East Windsor market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,520 |
| Total Monthly Debt Service | $1,854 |
| DSCR Ratio | 1.36x |
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 2004
N/A lot
$N/A/sqft
No 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 2004
N/A lot
$N/A/sqft
No 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: Jody Cox • Naples Realty Group, LLC
Mls Name: Smart MLS
Mls ID: #24120989