135 S Mill Dr, Glastonbury, CT 06073

3 bd · 2.5 ba · 2,479 sqft · built 1988 · Glastonbury · TOWNHOMES·source listing ↗

$489,900

rent, three ways

OnePercent model (vv1)$3,239/mo

p10–p90 confidence band

HUD Fair Market Rent · 06073 · 3BR

$2,420/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Capitol

Flood risk indexRelatively Moderate FEMA NRI

Median household income$201,477

Median area rent$1,408/mo

Median home value$560,900

the verdict

0.66%vs 0.9% target

financing: 20% down · — (FRED, live) · 30yr

$489,900

0.66% · rent $3,239

Intrinsic value · income approach

$576,024

15% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.