Rental Property Investment Analysis
Investment metrics for 3 Brent Rd, Manchester, CT 06042
zillow
Single Family Residence
📍 3 Brent Rd, Manchester, CT 06042
$282,000
🛏 3 bed
🚿 2 bath
📐 2,610 sqft
9
/ 100
Deal Score
F
High Risk Investment
Grade F · 9/100
Monthly Cash Flow
$-452
After all expenses
Cap Rate
4.30%
Below 6% threshold
Monthly Rent
$1,833/mo
Estimated
Total Expenses
$2,285/mo
All-in monthly
Cash-on-Cash
-8.37%
Low return
Annual Cash Flow
$-5,428
Per year
Break-Even Analysis
Break-Even Rent
$2,285 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (9/100) with a negative cash flow of $-452/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 3 Brent Rd, Manchester, CT 06042 is listed at $282,000 with 3 bed / 2 bath and 2,610 sq ft.
The estimated monthly rent is $1,833, generating a negative monthly cash flow of $-452 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.30% and the cash-on-cash return is -8.37%. This deal received a score of 9/100 (Grade F: High Risk Investment).
More analyzed properties in Manchester
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk