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 37 Cedar Lane, Beacon Falls, CT, 06403 offers a 9.11% rental yield on a $470,000 purchase with $3,569/mo rent. Total monthly income registers $3,569/mo, and a $2,300/mo payment leaves $376/mo available for distribution. Annual cash flow reaches $4,512/yr on $155,805 to close, and return on cash invested stands at 22.8% in year one. Equity gained on principal adds $3,033/yr while 5% annual appreciation supports $129,852 over five years. Portfolio math shows five-year ROI at 119.15% and total cumulative return in cash at $185,649. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,569/mo property income against a $2,300/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1964
0.56 Acres 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 |
|---|---|---|
| 2025-09-30 | Sold | $470,000 |
| 2025-09-18 | Pending sale | $439,900 |
| 2025-07-14 | Listed for sale | $439,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-18 | $5465.00 | 0.98% | $183,220 | N/A |
| 2023-10-18 | $5412.00 | 4.34% | $183,220 | N/A |
| 2022-10-18 | $5187.00 | 5.49% | $183,220 | 30.04% |
What's Special
Pull Down Stairs
Listed by: Kenneth Viele, Jr. • Coldwell Banker Realty
Mls Name: Smart MLS
Mls Provider:
Mls ID: #24110899
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.
