36 Vail RoadBethelCT06801
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
Investment Highlights
Rental property for sale in Bethel at 36 Vail Road, Bethel, CT, 06801 priced at $749,999 converts $5,710/mo rent into $614/mo cash flow after a $3,671/mo obligation. Total monthly income equals $5,710/mo, and annual cash flow totals $7,368/yr on $246,750 invested. Return on cash invested prints 23.05% in year one, and rental yield reads 9.14% against a $749,999 entry. Equity gained on principal adds $4,840/yr, while 5% annual appreciation compiles into $207,211 by year five. Five-year ROI reaches 120.43% and total cumulative return in cash sums $297,149. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,710/mo property income covering a $3,671/mo payment, not borrower’s personal income.
Single Family
Built in 2017
0.83 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06801, Bethel, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,178 (100%) |
| Owner Occupied HU | 5,881 (71.9%) |
| Renter Occupied HU | 1,947 (23.8%) |
| Vacant Housing Units | 350 ( 4.3%) |
| Median Home Value | $477,349 |
| Average Home Value | $525,818 |
Housing Distribution
Address Breakdown
Residential
7,946
Single Family
7,193
Multi-Family
753
Businesses
792
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephen Mele • Houlihan Lawrence
Mls Name: Smart MLS
Mls ID: #24115586