Beautiful West End Multi

105 Beacon St, Hartford, CT

2 Family • $225,000/unit

Est. $3,074 /mo

Get Financing
List Price $450,000
NOI
$38,859
DSCR
1.44
Cap
9%
ROI
11%
Listing Details
$450,000
2 Family
Beautiful West End Multi

105 Beacon St, Hartford, CT

$225,000/unit

$450,000

Listed By
Anthony Velez

VC Property Group

REB.0795536

Est. Monthly

$3,074 /mo

Get Financing
Property Snapshot
100% Proforma
Property Type
2 Family
Building(s)
1
Sqft
2800 sqft
Parcel(s)
1
Lot Size
0.25 acres
Year Built
1895
Property Description

Welcome to this beautifully updated two family home in Hartford's desirable West End! This property is anything but your typical multifamily, offering incredible character, spacious layouts, and thoughtful updates throughout. The first floor unit features 2 bedrooms and 1 bathroom, while the expansive second floor unit offers 4 bedrooms and 1 bathroom, along with an impressive top floor bonus space featuring soaring vaulted ceilings, exposed beams, hardwood floors, and tons of natural light. Both units offer updated kitchens with stainless steel appliances, beautifully updated bathrooms, hardwood flooring, and convenient in unit laundry. The property beautifully blends modern updates with the charm and architectural details of a classic West End home. Whether you're looking to owner occupy and have rental income help offset your mortgage or add a unique, move in ready multifamily to your portfolio, this one stands out. Conveniently located near West End restaurants, shopping, parks, schools, public transportation, downtown Hartford, and major highways. AGENT/OWNER

Property Features
Utilities & Systems
Heating
Oil
Hot Water
Oil
Water
Public
Sewer
Public
Trash
City Pick-up
Utility Split
T/O Paid
Disclaimers
Buyer Due Diligence

Listing last updated on October 8, 2026. Buyers should independently verify all property and financial information. Financial metrics are calculated using industry best practices but rely on listing broker inputs and assumptions. Actual results may vary.

Income
Current vs Proforma
2 Bed, 1 Bath
$2,000
4 Bed, 1 Bath
$2,500
Monthly
$4,500
$4,500
Annual
$54,000
$54,000
Operating Expenses
Annualized
Property Taxes
$7,141
Insurance
$2,800
HOA
$0
Electric
$0
Heating
$4,000
Water / Sewer
$1,200
Trash
$0
Vacancy - Residential
$0
$0
Maintenance
$0
$0
Management
$0
$0
Others
$0
Total Expenses
$15,141
$15,141
Leasing Information
Unit
Lease Status
Owner Paid
Residential
Vacant - Rent Ready
💧 🔥
Residential
Vacant - Rent Ready
💧 🔥
💧 Water/Sewer ⚡ Electric 🔥 Heat & Hot Water 🗑️ Trash/Recycling 🅿️ Parking
Loan Terms
Scenario Builder
Sale Price
$450,000
Loan Term
30 years
Rate
7%
LTV
75%
P&I
$2,245
$2,245
Annualized
$26,945
$26,945
Net Cash Flow
$11,914
$11,914
DSCR at Entry
1.44
Request loan quote from VC Property Group.

Anthony Velez

VC Property Group

REB.0795536

Anthony Velez
Anthony Velez
VC Property Group

Anthony Velez


VC Property Group

REB.0795536