Waterbury
Investment Analysis

Waterbury, CT
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
56
Investment Score
Buy
Cap Rate (Est.)
2.9%
Gross Yield
4.8%
P/R Ratio
15.8x
YoY Growth
+3.3%
Median Home Price
$290,000
Average Rent (1BR)
$1,155/mo
Median Income
$43,420
Population
114,994

Investment Breakdown

53
Value Score
83
Growth Score
54
Safety Score
29
Afford Score

Waterbury has a price-to-rent ratio of 15.8x, which indicates buying is moderately favorable.

The estimated cap rate of 2.9% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +3.3% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,155
Annual Gross $13,860

Est. Monthly Expenses

Property Tax (~1.5%) -$363
Insurance (~0.5%) -$121
Maintenance (~1%) -$242
Est. Net Cash Flow $430/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Waterbury Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$269K2027$309Kโ–ฒ 14.7%2028$334Kโ–ฒ 24.0%20232024Now
$350K$199K
Current
$290K
2026
Projected
$309K
โ†‘ 14.7% by 2027
Projected
$334K
โ†‘ 24.0% by 2028
5yr CAGR:+12.2%
Confidence:High
Rยฒ:0.97
โ–ผ

Based on our Waterbury housing market forecast for 2026-2028, the city is poised for a period of stabilization rather than the explosive growth of the recent past. While the 5-year CAGR of 12.6% and an 82.8% price surge are impressive, the current YoY price change has moderated to just 2.4%, signaling a significant cooling. With a Price-to-Rent ratio of 17.4x, which sits just below the national average, the market is not severely overvalued, supporting the "NEUTRAL" buy/rent verdict. For potential buyers asking "will Waterbury home prices drop," the answer is likely nuanced: a sharp correction is improbable given the strong "A" risk grade and tight inventory reflected in a 25-day average DOM, but substantial appreciation also seems unlikely in the near term.

The local economic landscape will be a key determinant of this trajectory. Waterbury's affordability, with a median home price of $269,127 and median rent of $1,155/mo, continues to attract residents priced out of larger Connecticut metros. This demand, coupled with limited new construction, should provide a floor for prices. However, broader economic factors like interest rates and potential job market shifts will temper enthusiasm. The market temperature of 68/100 suggests a balanced environment, moving away from the frenzied seller's market of previous years. For those mapping out their strategy for Waterbury real estate Waterbury 2027, the outlook suggests a stable, manageable market where steady, incremental growth replaces dramatic spikes.

Projected Cap Rate (2027)
2.8%
5yr CAGR
+12.2%

Job Market

Unemployment 4.1%
National avg: 3.7%
Job Growth (YoY) +0.8%

Healthcare

85
Score
Excellent

Risk Factors

Low Risk Profile

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 99.6%
Months Supply 2.1
Price Drops 18%
Gone in 2 Wks 26%

Market Position

Affordability Above Avg
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Waterbury.

Total ROI
-21%
on $58,000 invested
Annual ROI
-4.5%
compounded
Total Return
-$11,956
appreciation + cashflow
Mo. Cash Flow
-$1,140
year 1 estimate
Equity Growth Over 5 Years
Y170kY282kY395kY4108kY5122k
Appreciation
$50,289
Cash Flow
-$62,245
Final Equity
$121,885

* Estimates based on 3.3% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Waterbury

Property

Purchase Price$290,000
Monthly Rent$1,155
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,026
Monthly Cash Flow
-$12,310/ year
-21.2%
Cash-on-Cash
1.8%
Cap Rate

Monthly Breakdown

+ Rental Income$1,155
โˆ’ Mortgage (P&I)$1,466
โˆ’ Property Tax$290
โˆ’ Insurance$125
โˆ’ Maintenance$242
โˆ’ Vacancy Loss$58
= Net Cash Flow-$1,026

Investment Summary

Down Payment
$58,000
Loan Amount
$232,000
Total Monthly Expenses
$2,181
Gross Yield
4.8%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026