25 Woodstock Meadows #25WoodstockCT06281
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 25 Woodstock Meadows #25, Woodstock, CT, 06281 in Woodstock hard to pass up. The 11.01% gross yield on a $260,000 purchase results in $2,386/mo in rent and $619/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.04). Annual cash flow of $7,428, five-year appreciation of $71,833, and $2,395/yr in equity build-up combine for a projected total cumulative return of $139,137.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.5% |
| Monthly Cash Flow | $619 | $200 |
City averages based on Woodstock market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,386 |
| Total Monthly Debt Service | $1,663 |
| DSCR Ratio | 1.43x |
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 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06281, Woodstock, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,377 (100%) |
| Owner Occupied HU | 2,563 (75.9%) |
| Renter Occupied HU | 418 (12.4%) |
| Vacant Housing Units | 396 (11.7%) |
| Median Home Value | $440,777 |
| Average Home Value | $495,242 |
Housing Distribution
Address Breakdown
Residential
2,765
Single Family
2,741
Multi-Family
24
Businesses
141
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 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06281, Woodstock, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,377 (100%) |
| Owner Occupied HU | 2,563 (75.9%) |
| Renter Occupied HU | 418 (12.4%) |
| Vacant Housing Units | 396 (11.7%) |
| Median Home Value | $440,777 |
| Average Home Value | $495,242 |
Housing Distribution
Address Breakdown
Residential
2,765
Single Family
2,741
Multi-Family
24
Businesses
141
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Derek Greene • Derek Greene
Mls Name: Smart MLS
Mls ID: #24149030