54 Cambridge Ct #54Beacon FallsCT06403
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 Beacon Falls at 54 Cambridge Ct #54, Beacon Falls, CT, 06403 priced at $300,000 converts $2,657/mo rent into $240/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,657/mo, and annual cash flow totals $2,880/yr on $99,450 invested. Return on cash invested prints 22.8% in year one, and rental yield reads 10.63% against a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation compiles into $82,884 by year five. Five-year ROI reaches 120.81% and total cumulative return in cash sums $120,144. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,657/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Condo
Built in 1986
N/A lot
$N/A/sqft
$379 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06403, Beacon Falls, CT area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
2,646
Single Family
2,443
Multi-Family
203
Businesses
146
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: MICHAEL HVIZDO TEAM • Coldwell Banker Realty
Mls Name: Smart MLS
Mls Provider:
Mls ID: #24080043
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.