95 Shinar Mountain RoadWashington DepotCT06794
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 95 Shinar Mountain Road, Washington Depot, CT, 06794 in Washington Depot is capital appreciation. Rental yield 3.97%. The 3.97% gross yield at $1,700,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $469,679 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.74) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $267,704.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4% | 5.0% |
| Monthly Cash Flow | $(5,927) | $1,500 |
City averages based on Washington Depot market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,624 |
| Total Monthly Debt Service | $10,874 |
| DSCR Ratio | 0.52x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1966
3.71 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06794, Washington Depot, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 659 (100%) |
| Owner Occupied HU | 344 (52.2%) |
| Renter Occupied HU | 103 (15.6%) |
| Vacant Housing Units | 212 (32.2%) |
| Median Home Value | $712,264 |
| Average Home Value | $1,028,016 |
Housing Distribution
Address Breakdown
Residential
548
Single Family
538
Multi-Family
10
Businesses
121
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
Single Family
Built in 1966
3.71 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 06794, Washington Depot, CT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 659 (100%) |
| Owner Occupied HU | 344 (52.2%) |
| Renter Occupied HU | 103 (15.6%) |
| Vacant Housing Units | 212 (32.2%) |
| Median Home Value | $712,264 |
| Average Home Value | $1,028,016 |
Housing Distribution
Address Breakdown
Residential
548
Single Family
538
Multi-Family
10
Businesses
121
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rebecca L. Doh • W. Raveis Lifestyles Realty
Mls Name: Smart MLS
Mls ID: #24093868