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 Beacon Falls at 26 Avenue D, Beacon Falls, CT, 06403 listed at $475,000 pairs $3,900/mo rent with a $2,325/mo payment to leave $673/mo cash flow. Total monthly income runs $3,900/mo, and annual cash flow reaches $8,070/yr on $157,463 cash to close. Return on cash invested measures 25.03% in year one, and rental yield registers 9.85% at a $475,000 basis. Equity gained on principal adds $3,065/yr, and annual property appreciation at 5% supports $131,234 by year five. Five-year ROI tracks 131.12% and total cumulative return in cash totals $206,467. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,900/mo property income relative to a $2,325/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 06403, Beacon Falls, CT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,749 (100%) |
| Owner Occupied HU | 2,175 (79.1%) |
| Renter Occupied HU | 443 (16.1%) |
| Vacant Housing Units | 131 ( 4.8%) |
| Median Home Value | $396,368 |
| Average Home Value | $416,990 |
Residential
2,646
Single Family
2,443
Multi-Family
203
Businesses
146
Date | Event | Price |
|---|---|---|
| 2024-09-23 | Listed for sale | $475,000 |
| 2024-08-18 | Listing removed | N/A |
| 2024-08-05 | Price change | $515,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $6991.00 | 4.34% | $236,670 | N/A |
| 2022-10-15 | $6700.00 | 0.46% | $236,670 | 23.85% |
| 2021-10-15 | $6669.00 | -2.78% | $191,100 | N/A |
What's Special
Pull Down Stairs
Listed by: Lisa U. Hassenfeldt • Lisa & Associates RE
Mls Name: Smart MLS
Mls Provider:
Mls ID: #24048472
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.
