FOR_SALERisky Deal12 days on market

1233 Rock Rimmon Rd

1233 Rock Rimmon Rd, Stamford, CT 06903, Stamford, CT 06903
$75,000,000

Listing Price

Property image 1
1233 Rock Rimmon Rd, Stamford, CT 06903
Loc: Stamford, CT
Days Listed
12
Tax Assessed
$9538k
Lot Size
268.20 acres
Rent Estimate
$4,166/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

5

Northeast School

K-5
3.5 mi away
3

Turn Of River School

6-8
5 mi away
3

Westhill High School

9-12
5.1 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
-0.57%
Total ROI
-53.6%
Cash Flow
$-424,835/mo
DSCR
-0.09
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-02-17Listed for sale$75,000,000$4,704
2020-11-14Listing removed$49,500,000$3,105
2020-09-01Listed for sale$49,500,000$3,105
1997-11-13Sold$765,500$48

Tax History

YearProperty TaxTax Assessment
2025$98,623$4,221,890
2024$96,090$4,221,890
2023$103,267$4,221,890
2022$91,917$3,490,970
2021$90,660$3,490,970
2020$88,426$3,490,970
2019$88,426$3,490,970
2018$85,354$3,490,970
2017$97,409$3,806,540
2016$94,478$3,806,540
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
8
Baths
14
Sq Ft
15,944
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $75,000,000Rent Basis: Observed Comp Model ($4,166/mo)State Tax Benchmark: 2.14% (CT)Hazard Reserve: $21,875/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.57%

NOI: $-428,110/yr

Cash-on-Cash Yield
-29.6%

On $17,250,000 invested

DSCR Ratio
-0.09x

Negative debt coverage

5-Yr Leveraged ROI
+-53.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (2.14% of basis)-$17,009/mo
Homeowner / Hazard Insurance-$21,875/mo
Vacancy Reserve (5% of rent)-$208/mo
Repairs & Maintenance (10% of rent)-$417/mo
Property Management (8% of rent)-$333/mo
Total Pure Operating Expenses-$39,842/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,166/mo
Less: Operating Expenses-$39,842/mo
Net Operating Income (NOI)+$-35,676/mo
Less: Debt Service (30yr @ 6.75%)-$389,159/mo
Net Cash Flow
$-424,835/mo
$-5,098,016/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Stamford.