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% |
Rental property for sale in Colchester at 33 Colchester Commons, Colchester, CT, 06415 priced at $242,000 pairs $2,512/mo rent with $403/mo cash flow after a $1,184/mo payment. Total monthly income equals $2,512/mo, and annual cash flow comes to $4,838/yr on $80,223 invested. Return on cash invested is 25.94% in year one, and rental yield stands at 12.46% on a $242,000 basis. Equity gained on principal adds $1,562/yr, and 5% annual appreciation accumulates to $66,860 by year five. Five-year ROI measures 138.55% and total cumulative return in cash reaches $111,150. For financing, Ziffy Mortgage’s DSCR program evaluates $2,512/mo property income against a $1,184/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1985
N/A lot
$N/A/sqft
$465 monthly HOA
Neighborhood data shown for ZIP Code: 06415, Colchester, CT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,191 (100%) |
| Owner Occupied HU | 5,223 (72.6%) |
| Renter Occupied HU | 1,325 (18.4%) |
| Vacant Housing Units | 643 ( 8.9%) |
| Median Home Value | $372,596 |
| Average Home Value | $404,128 |
Residential
6,910
Single Family
6,666
Multi-Family
244
Businesses
470
Date | Event | Price |
|---|---|---|
| 2025-08-18 | Sold | $242,000 |
| 2025-06-30 | Pending sale | $249,900 |
| 2025-06-27 | Price change | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-25 | $2210.00 | 5.29% | $77,100 | N/A |
| 2023-10-25 | $2099.00 | 0.53% | $77,100 | N/A |
| 2022-10-25 | $2088.00 | 11.72% | $77,100 | 35.50% |
What's Special
None
Listed by: Linda Martin • Carl Guild & Associates
Mls Name: Smart MLS
Mls Provider:
Mls ID: #24102631
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.
