Log In/Sign Up
Your email has been sent.
10 Room - Rooming house 31 S Highland St 10 Unit Apartment Building $1,000,000 ($100,000/Unit) 5.50% Cap Rate West Hartford, CT 06119



Investment Highlights
- Amazing upside
- Many updates
- West Hartford location
Executive Summary
Fully rented with $90,000 annual rental income. A unique West Hartford Investment opportunity! This large home is currently being used an approved rooming house. The property features ten fully furnished bedrooms. Each room comes with bed, desk, dresser, television and chair. All furniture is included with the sale. There is one full bathroom for every two bedrooms. There is a common "kitchen" area and well as one other common space. Included in the monthly rent is all utilities, parking and internet. Shared laundry is in the lower level. There are so many possibilities with this property. It could continue to be a rooming house. It can be a single family home. A possible group home and more. There are newly installed and fully paid for solar panels on the structure to assure low electric bills. The property has been extremely well maintained including a replaced roof, boiler, windows, hot water heater, exterior paint and more. There is a separate 4 car garage with potential usable space above it. This is a unique opportunity and the property has tremendous upside as an investment. Currently all 10 rooms are rented at $750 per month, with the ability to increase monthly rental fee allowing tremendous upside on this West Hartford investment.
Financial Summary (Pro Forma - 2021) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$87,000
|
$14.88
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$87,000
|
$14.88
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$35,398
|
$6.05
|
| Net Operating Income |
$51,602
|
$8.83
|
Financial Summary (Pro Forma - 2021)
| Gross Rental Income | |
|---|---|
| Annual | $87,000 |
| Annual Per SF | $14.88 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $87,000 |
| Annual Per SF | $14.88 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $35,398 |
| Annual Per SF | $6.05 |
| Net Operating Income | |
|---|---|
| Annual | $51,602 |
| Annual Per SF | $8.83 |
Property Facts
| Price | $1,000,000 | Building Class | C |
| Price Per Unit | $100,000 | Lot Size | 0.27 AC |
| Sale Type | Investment | Building Size | 5,847 SF |
| Cap Rate | 5.50% | Average Occupancy | 50% |
| No. Units | 10 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1901 |
| Property Subtype | Apartment | Parking Ratio | 2.39/1,000 SF |
| Zoning | R-6 - 10+ surface lot spaces along with 4 garage spaces | ||
| Price | $1,000,000 |
| Price Per Unit | $100,000 |
| Sale Type | Investment |
| Cap Rate | 5.50% |
| No. Units | 10 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.27 AC |
| Building Size | 5,847 SF |
| Average Occupancy | 50% |
| No. Stories | 3 |
| Year Built | 1901 |
| Parking Ratio | 2.39/1,000 SF |
| Zoning | R-6 - 10+ surface lot spaces along with 4 garage spaces |
1 1
Walk Score®
Very Walkable (78)
Property Taxes
| Parcel Number | WHAR-000008H-005093-000031 | Improvements Assessment | $252,980 (2025) |
| Land Assessment | $93,870 (2025) | Total Assessment | $346,850 (2025) |
Property Taxes
Parcel Number
WHAR-000008H-005093-000031
Land Assessment
$93,870 (2025)
Improvements Assessment
$252,980 (2025)
Total Assessment
$346,850 (2025)
1 of 14
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
10 Room - Rooming house | 31 S Highland St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
