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 Naugatuck at 8 Rain Dance Circle, Naugatuck, CT, 06770 priced at $360,000 pairs $3,095/mo rent with $649/mo cash flow after a $1,762/mo payment. Total monthly income equals $3,095/mo, and annual cash flow comes to $7,788/yr on $119,340 invested. Return on cash invested is 26.43% in year one, and rental yield stands at 10.32% on a $360,000 basis. Equity gained on principal adds $2,323/yr, and 5% annual appreciation accumulates to $99,461 by year five. Five-year ROI measures 138.61% and total cumulative return in cash reaches $165,417. For financing, Ziffy Mortgage’s DSCR program evaluates $3,095/mo property income against a $1,762/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1975
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 06770, Naugatuck, CT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,477 (100%) |
| Owner Occupied HU | 8,547 (63.4%) |
| Renter Occupied HU | 4,143 (30.7%) |
| Vacant Housing Units | 787 ( 5.8%) |
| Median Home Value | $291,402 |
| Average Home Value | $336,189 |
Residential
12,938
Single Family
12,061
Multi-Family
877
Businesses
810
Date | Event | Price |
|---|---|---|
| 2025-08-11 | Sold | $360,000 |
| 2025-07-16 | Listed for sale | $335,000 |
| 2025-07-11 | Pending sale | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-11 | $4852.00 | N/A | $101,620 | N/A |
| 2023-10-11 | $4852.00 | N/A | $101,620 | N/A |
| 2022-10-11 | $4852.00 | N/A | $101,620 | N/A |
What's Special
Pull Down Stairs
Listed by: Sue Fisher • William Raveis Real Estate
Mls Name: Smart MLS
Mls Provider:
Mls ID: #24107673
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.
