Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$360,000

For Sale - Active
92 Jones Dr, New Britain, CT 06053
4 Beds
2 Baths
1,436 Square Feet
0.00 Acres Lot
Built in 1954
For Sale - Active
Units n/a
Checked: 5 hours ago
Updated: Jun 08, 2025 at 12:46AM

Investment Summary


Monthly Cash Flow
-$573
Cap Rate
4.4%
Cash-on-Cash Return
-8.3%
Debt Coverage Ratio
0.70
Internal Rate of Return (5 years)
-4.0%

Property Description


0.00 Acres Lot
Built in 1954
For Sale - Active
Units n/a

Come see this beautiful 4 bed/2bath property which is situated on a cul-de-sac within close proximity to Plainville and highways. Property features an eat-in-kitchen with granite countertops, subway tile backsplash and stainless steel appliances. Enjoy the spacious basement featuring an additional fireplace or relax on the deck outside. All four bedrooms feature energy efficient LED lighting. Come see this property today!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage
  • Details: Attached
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Full
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Foundation: Concrete Perimeter
  • Roof Type: Gable
  • Roof Material: Asphalt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: NBRIM:F3AB:10
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Cape Cod
  • Year Built: 1954

Tax Information

  • Annual Tax: $7,441

Utilities

  • Water & Sewer: Public
  • Heating: Oil, Baseboard
  • Cooling: Window Unit(s)

Location

  • County: Hartford

Listing Details


Listed by:
Brian Shelby-Hampton
Hampton Realty, LLC
(203) 982-9169

Source:
SmartMLS
MLS#: 24102350
SmartMLS

Investment Summary


Monthly Cash Flow
-$573
Cap Rate
4.4%
Cash-on-Cash Return
-8.3%
Debt Coverage Ratio
0.70
Internal Rate of Return (5 years)
-4.0%

Purchase Details

Find an Agent

Purchase price:
$360,000
Amount financed:
-$288,000
Down payment:
$72,000
Closing costs:
$10,800
Rehab costs:
$0
Initial cash invested:
$82,800
Square feet:
1,436
Cost per square foot:
$251
Monthly rent per square foot:
$1.95

Financing Details

Find a Lender

Loan amount:
$288,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,885
Property tax:
$620
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,701

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (22%)
22%-$620-$7,441
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (47%)
47%-$1,320-$15,841

Cash Flow


Monthly Yearly
Net operating income:
$1,312 $15,744
Mortgage payments:
-$1,885 -$22,620
Cash flow:
$573 $6,876