Rental Property Investment Analysis
Investment metrics for 31 Wethersfield Avenue I, Hartford, CT 06114
zillow
Condominium, Townhouse
📍 31 Wethersfield Avenue I, Hartford, CT 06114
$112,500
🛏 2 bed
🚿 2 bath
📐 980 sqft
3
/ 100
Deal Score
F
High Risk Investment
Grade F · 3/100
Monthly Cash Flow
$-436
After all expenses
Cap Rate
1.57%
Below 6% threshold
Monthly Rent
$788/mo
Estimated
Total Expenses
$1,224/mo
All-in monthly
Cash-on-Cash
-20.24%
Low return
Annual Cash Flow
$-5,236
Per year
Break-Even Analysis
Break-Even Rent
$1,224 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸The area features easy access to major regional highways providing efficient connectivity for commuters working in the central business district.
- ▸Neighborhood streetscapes characterized by mature trees and detached residential housing offer a stable environment attractive to long-term family tenants.
- ▸Local proximity to expansive municipal green spaces and regional transit corridors enhances rental demand among budget-conscious professionals and growing households.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (3/100) with a negative cash flow of $-436/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condominium, Townhouse at 31 Wethersfield Avenue I, Hartford, CT 06114 is listed at $112,500 with 2 bed / 2 bath and 980 sq ft.
The estimated monthly rent is $788, generating a negative monthly cash flow of $-436 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 1.57% and the cash-on-cash return is -20.24%. This deal received a score of 3/100 (Grade F: High Risk Investment).
More analyzed properties in Hartford
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