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% |
Investment property for sale in Rocky Hill at 2 Locust Cir UNIT 2, Rocky Hill, CT, 06067 offers a 10.48% rental yield on a $179,900 purchase with $1,571/mo rent. Total monthly income registers $1,571/mo, and a $881/mo payment leaves $42/mo available for distribution. Annual cash flow reaches $506/yr on $59,637 to close, and return on cash invested stands at 20.76% in year one. Equity gained on principal adds $1,161/yr while 5% annual appreciation supports $49,703 over five years. Portfolio math shows five-year ROI at 110.5% and total cumulative return in cash at $65,901. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,571/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1968
N/A lot
$N/A/sqft
$306 monthly HOA
Neighborhood data shown for ZIP Code: 06067, Rocky Hill, CT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,421 (100%) |
| Owner Occupied HU | 5,834 (61.9%) |
| Renter Occupied HU | 3,084 (32.7%) |
| Vacant Housing Units | 503 ( 5.3%) |
| Median Home Value | $387,198 |
| Average Home Value | $408,224 |
Residential
9,025
Single Family
7,342
Multi-Family
1,683
Businesses
1,012
Date | Event | Price |
|---|---|---|
| 2025-03-03 | Listed for sale | $179,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
None
Listed by: Alana Wall-Galvin • Suburban Homes & Condos
Mls Name: Smart MLS
Mls Provider:
Mls ID: #24077667
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.
