28 Cemetery RoadWillingtonCT06279
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderReliable and efficiently structured, 28 Cemetery Road, Willington, CT, 06279 in Willington is a conservative rental investment at $900,000. Rental yield 7.26%. A 1.35 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $248,653; $8,289/yr in principal paydown supplements. Total projected return: $300,565.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 6.0% |
| Monthly Cash Flow | $(669) | $150 |
City averages based on Willington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,446 |
| Total Monthly Debt Service | $5,757 |
| DSCR Ratio | 0.95x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 1965
29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06279, Willington, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,732 (100%) |
| Owner Occupied HU | 1,720 (63.0%) |
| Renter Occupied HU | 786 (28.8%) |
| Vacant Housing Units | 226 ( 8.3%) |
| Median Home Value | $375,936 |
| Average Home Value | $436,629 |
Housing Distribution
Address Breakdown
Residential
2,586
Single Family
2,315
Multi-Family
271
Businesses
134
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
Single Family
Built in 1965
29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06279, Willington, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,732 (100%) |
| Owner Occupied HU | 1,720 (63.0%) |
| Renter Occupied HU | 786 (28.8%) |
| Vacant Housing Units | 226 ( 8.3%) |
| Median Home Value | $375,936 |
| Average Home Value | $436,629 |
Housing Distribution
Address Breakdown
Residential
2,586
Single Family
2,315
Multi-Family
271
Businesses
134
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Linda B. O'Hara • William Raveis Real Estate
Mls Name: Smart MLS
Mls ID: #24126631