54 Rope Ferry Road #H133, Waterford, CT, 06385 | $690/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2035 sft

9 Tanager Ln, Gales Ferry, CT, 06335

4 Bed
3 Bath
1890 sft

234 Bloomingdale Road, Quaker Hill, CT, 06375

3 Bed
2 Bath
1248 sft

120 E Pattagansett Rd, Niantic, CT, 06357

3 Bed
2 Bath
1372 sft

140 Laurelwood Road, Groton, CT, 06340

Nearby investment properties with comparable prices

4 Bed
2 Bath
2070 sft

130 Norwood Avenue, New London, CT, 06320

2 Bed
1 Bath
1170 sft

11 Blumenthal Drive, Uncasville, CT, 06382

2 Bed
2 Bath
828 sft

20 Comstock Avenue APT 4C, Essex, CT, 06426

3 Bed
2 Bath
1100 sft

9 Bushnell Place, Norwich, CT, 06360

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Waterford at 54 Rope Ferry Road #H133, Waterford, CT, 06385 generates $3,000/mo in rent and, after a $1,664/mo payment, leaves $690/mo in cash flow. Total monthly income is $3,000/mo, and annual cash flow is $8,282/yr on $112,677 invested. Return on cash invested sits at 27.26% in year one, and rental yield is 10.59% on a $339,900 entry. Equity gained on principal adds $2,193/yr, while 5% annual appreciation builds toward $93,908 over five years. Five-year ROI reaches 143.09% and total cumulative return in cash sums $161,231. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,000/mo property income rather than buyer’s personal income.

Condo

Built in 1984

N/A lot

$N/A/sqft

No HOA