CashFlowRE
Sign in Sign up
152 Jackson Ave Duplex
D+ Composite 47.14
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +14.0/15.0
  • Cash flow +13.9/30.0
  • DSCR +4.2/10.0
  • 1% rule +4.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$499,000

152 Jackson Ave · Bridgeport, CT 06606
4 bd · 2.0 ba · 2,392 sqft · MultiFamily public records · 8 Days on market
Built 1966 3,920 sqft lot Est $584k · 15% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Welcome to 152 Jackson Ave, a well loved 2 family home that has been cared for by the same owners for over 30 years. This long-term ownership speaks to the stability and pride maintained throughout the property. Both first and second floor units feature 2 bedrooms, 1 bathroom, living room, dining room, and eat-in kitchen. Property also includes finished basement with storage room and private driveway providing off-street parking. Located in a convenient Bridgeport area close to schools, shopping, public transportation, and major highways, the home offers a practical and comfortable layout with room for personal updates and future value growth. Perfect for first-time home buyers or investmen

Key facts

  • Close to schools
  • Private driveway
  • Finished basement

Tags

FINISHED BASEMENTPRIVATE DRIVEWAYOFF-STREET PARKINGCLOSE TO SCHOOLSCLOSE TO SHOPPINGCLOSE TO PUBLIC TRANSPORTATION

Property features AI

Exterior

  • Parking: Driveway; 2 total parking spaces
  • Utilities: Public water connected; Public sewer connected
  • Home design: Multi-family (2-family) property; Frame construction; Yellow exterior siding
  • Construction: Asphalt shingle gable roof; Vinyl siding; Concrete foundation
  • Exterior features: Level lot; Private paved driveway; Off-street parking

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Hot water heating (oil-fired); Fuel tank located in basement
  • Interior features: Ceiling fans; Full, fully finished basement; Attic with hatch access; Total of 10 rooms
  • Laundry & utility: Basement washer/dryer hook-ups; Domestic hot water

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2 × 2-bed/1.0-bath units multifamily listed at $499k.

Deal economics

  • At list price, monthly cash flow is $51 ($609/yr) — positive. Per door: $25/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $450k (9.7% below list).
  • Recommended offer: $450k (9.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 5.0% in Bridgeport — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 81/100 on livability (#15 in CT, #1,374 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime C-, employment D+.
  • Bridgeport School District (urban): math 9% / reading 19% proficiency, ranked #151 of 153 in CT (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 97% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Central High School (math 8% / reading 30%, grade F, #171 of 194 statewide, top 89%, 1,677 students, 74% FRL) — zoned schools average 74% FRL vs 97% district-wide (24 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.1%/yr); 152 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 852 units permitted in Greater Bridgeport Planning Region in 2024 (698 in 5+ unit buildings).
  • At $4,505/mo this rent would consume 74% of the median local household income ($73k/yr) (locally 2163% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $15k of value loss. Plan a longer hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $135k; list at $499k implies a 270% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 41% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $450,500 (9.7% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.90%
Cap rate
6.41%
Cash-on-cash
0.44%
DSCR
1.02
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$583,648
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
156 Garden Dr 0.69mi 4/2.0 2,352 (-2%) 3mo $615,000 $261 62
576-578 Garfield Ave 0.16mi 4/2.0 2,112 (-12%) 16mo $515,000 $244 60
122 Wheeler Ave 0.37mi 5/3.0 (+1) 2,396 (+0%) 17mo $500,000 $209 60
88 Amsterdam Ave 0.56mi 5/3.0 (+1) 2,363 (-1%) 9mo $580,000 $245 55
161 Tremont Ave 0.67mi 4/2.0 2,415 (+1%) 20mo $510,000 $211 50
355 Hawley Ave 0.58mi 5/2.0 (+1) 2,520 (+5%) 17mo $530,000 $210 45
75 Commercial St 0.66mi 5/2.0 (+1) 2,478 (+4%) 20mo $575,000 $232 42
219 Hillside Ave 0.60mi 5/2.0 (+1) 2,160 (-10%) 16mo $560,000 $259 38
41 Sedgewick St 0.46mi 5/2.0 (+1) 2,037 (-15%) 16mo $500,000 $245 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.12% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.45×
Total profit
$-76,980
Equity at exit
$74,403
10-year hold
IRR
-6.7%
Equity multiple
0.57×
Total profit
$-60,207
Equity at exit
$43,144

Cash invested: $139,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
27 Tenant-Leaning
State Connecticut
27 Tenant-Leaning · D+7
County
— inherits STATE
City
— inherits STATE
Strong tenant statutes; rent commissions in some towns; courts slow especially in cities.

ZIP-level market 06606

Rents YoY
3.1%
Active inventory
152
Price-to-rent
18.5×

Monthly cashflow live

Estimated rent
$4,505 high interval (Pro) →
Mortgage (P&I)
$2,617
Tax from tax record
$684 /mo · $8,202/yr
Insurance
$208
HOA
$0
Vacancy / Maint / Mgmt
$946
Net cashflow
$51

Break-even live

Break-even rent $4,441
Max offer price $499,000
Occupancy floor 94%

Sensitivity live

Price -10% $333 -5% $192 +0% $51 +5% $-91 +10% $-232
Rent -10% $-305 -5% $-127 +0% $51 +5% $229 +10% $407
Rate -1.0pp $302 -0.5pp $178 base $51 +0.5pp $-79 +1.0pp $-210

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $4,505

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$124,750
Closing costs
$14,970
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
294 Garfield Ave Unit 2 Bridgeport, CT 3.0 1.0 3202 $2,300 $0.72 4d 1 0.24mi
125 High Ridge Dr Bridgeport, CT 4.0 1.5 2160 $3,400 $1.57 3d 1 0.31mi
100 Garfield Ave Unit 2 Bridgeport, CT 3.0 1.0 3184 $1,900 $0.60 4d 1 0.40mi
2445 Park Ave #10 Bridgeport, CT 3.0 2.5 2043 $3,650 $1.79 11d 1 0.43mi
1566 North Ave Bridgeport, CT 5.0 1.0 2837 $2,500 $0.88 44d 1 0.47mi
57 Robin St Unit 57 Bridgeport, CT 3.0 1.0 1900 $2,400 $1.26 24d 1 0.52mi
191 Parrott Ave Unit 1 Bridgeport, CT 3.0 1.0 2662 $2,000 $0.75 44d 1 0.60mi
183 Harlem Ave Unit 1 Bridgeport, CT 3.0 1.0 2980 $2,400 $0.81 24d 1 0.60mi
95 Parrott Ave Bridgeport, CT 4.0 1.0 1782 $3,450 $1.94 24d 1 0.63mi
111 Arcadia Ave Bridgeport, CT 4.0 1.5 2010 $4,000 $1.99 3d 1 0.69mi
1577 Park Ave Unit 3rd Flr Bridgeport, CT 3.0 1.0 1890 $2,300 $1.22 4d 1 0.75mi
1573 Park Ave Unit 1577 Bridgeport, CT 3.0 1.0 1890 $2,250 $1.19 4d 1 0.76mi
95 Center St Unit 2nd Bridgeport, CT 3.0 1.0 3057 $2,150 $0.70 44d 1 0.79mi
95 Center St Bridgeport, CT 3.0 1.0 3057 $1,900 $0.62 24d 1 0.79mi
1515 Park Ave Unit 2 Bridgeport, CT 3.0 2.0 1900 $2,750 $1.45 44d 1 0.81mi
415 Savoy St Bridgeport, CT 3.0 3.0 1850 $3,500 $1.89 44d 1 0.83mi
52-54 Ives Ct Bridgeport, CT 4.0 1.0 2092 $2,750 $1.31 44d 1 0.90mi
61 Villa Ave Fairfield, CT 3.0 2.5 2246 $4,200 $1.87 22d 1 0.90mi
271 Vine St Unit 3 Bridgeport, CT 3.0 1.0 1749 $2,000 $1.14 4d 1 0.92mi
7 Armstrong Pl Bridgeport, CT 5.0 1.0 2449 $2,750 $1.12 24d 1 1.06mi
141 Hicks St Bridgeport, CT 4.0 1.0 2311 $2,400 $1.04 24d 1 1.08mi
123 Harmony St Bridgeport, CT 3.0 1.0 2000 $2,500 $1.25 44d 1 1.09mi
22 Infield St Unit 22 Bridgeport, CT 3.0 2.5 2688 $3,500 $1.30 4d 1 1.10mi
105 Carleton Ave Bridgeport, CT 3.0 1.0 3356 $2,400 $0.72 44d 1 1.13mi
281 Harriet St Unit 281 Bridgeport, CT 4.0 2.5 2297 $3,900 $1.70 44d 1 1.14mi
690 William St Unit 2 Bridgeport, CT 3.0 1.0 1746 $2,200 $1.26 24d 1 1.15mi
80 Elmwood Pl Unit 3 Bridgeport, CT 3.0 1.0 2500 $2,300 $0.92 44d 1 1.16mi
831-833 William St Unit 2 Bridgeport, CT 3.0 1.0 3366 $2,200 $0.65 44d 1 1.16mi
36-38 Pleasant St Unit 2 Bridgeport, CT 4.0 1.0 2395 $2,700 $1.13 15d 1 1.17mi
765 Hart St Bridgeport, CT 4.0 2.5 2730 $4,600 $1.68 44d 1 1.18mi
5 Moody Ave Fairfield, CT 3.0 2.5 2379 $4,500 $1.89 3d 1 1.21mi
1357 Fairfield Ave Bridgeport, CT 3.0 1.0 2412 $2,000 $0.83 22d 1 1.30mi
574 Chopsey Hill Rd Unit A Bridgeport, CT 3.0 2.0 2304 $2,800 $1.22 15d 1 1.33mi
351 Clinton Ave Unit 2 Bridgeport, CT 4.0 2.0 3117 $2,750 $0.88 3d 1 1.33mi
70 Hawthorne St Bridgeport, CT 3.0 1.5 2376 $3,500 $1.47 44d 1 1.36mi
784 Howard Ave Unit 2nd Floor Bridgeport, CT 3.0 1.0 1765 $1,950 $1.10 44d 1 1.38mi
784 Howard Ave Unit 2 Bridgeport, CT 3.0 1.0 1765 $1,900 $1.08 24d 1 1.38mi
223 Spring St Bridgeport, CT 3.0 1.0 2918 $2,000 $0.69 44d 1 1.38mi
212 Norman St Unit 1st FL Bridgeport, CT 3.0 1.0 3003 $2,650 $0.88 24d 1 1.41mi
318 Valley Ave Bridgeport, CT 4.0 2.0 1718 $3,250 $1.89 24d 1 1.42mi

Listing history 8 events

  1. 2026-06-18
    status $499,000 Under Contract 8 DOM
  2. 2026-06-18
    days on market $499,000 Active 8 DOM
  3. 2026-06-17
    days on market $499,000 Active 7 DOM
  4. 2026-06-16
    days on market $499,000 Active 6 DOM
  5. 2026-06-15
    days on market $499,000 Active 5 DOM
  6. 2026-06-13
    days on market $499,000 Active 3 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    listed $499,000 Active 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CT · Partial reset (capped growth)

Current annual tax
$8,202 · $684/mo
Projected year-2 tax
$9,440 · $787/mo
Expected delta
+$1,238/yr (+$103/mo · 15.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 41% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$54,060
− Mortgage interest
−$27,952
− Property taxes
−$8,202
− Insurance
−$2,495
− Repairs & maintenance
−$4,325
− Management
−$4,325
− Depreciation
−$14,516
Taxable loss
−$7,755
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,861
After-tax cash flow
$2,470/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Bridgeport School District
NCES district ID
0900450
Math proficiency
9% ▼ -7.00%
Reading proficiency
19% ▼ -10.00%
Median HH income
$41,507
Composite
12.09/100
National rank
#9656
State rank
#151 of 153 in CT

Livability — Bridgeport

Score
81/100
State rank
#15
US rank
#1374

Category grades

Amenities A+ Commute A+ Cost of living B+ Crime C- Employment D+ Housing A Health & safety A+ User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bridgeport, CT
County
Fairfield County · 765,532 people
City population
149,153
Metro
Bridgeport-Stamford-Norwalk, CT
Population (ZIP)
49,308
Household income
$73,372
Rent vs Own
42.9% rent · 57.1% own
Severe rent burden
2163.0

Population outlook (Greater Bridgeport County) Hauer SSP2

By 2040
365,581

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
Hispanic / Latino 37% White 31% Black 19% Two or more races 11% Asian 7%
Hispanic origin (detail)
Mexican 5% Puerto Rican 12% Dominican 4%
Common ancestry
Estonian 5% Russian 4% Romanian 3%
Foreign-born
37% · Canada, Jamaica, Vietnam
Languages at home
50% English-only · Spanish 27% Other Indo-European 15% French/Haitian/Cajun 2%

Political lean MEDSL · Greater Bridgeport

2024 margin
Strong D (+23.3) · D 60.9% · R 37.6% · Other 1.5%
All cycles
2024: D+23.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -270.11%
Current HPI
345.647
Rent YoY
▲ 3.12%
Metro
Bridgeport-Stamford-Norwalk, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+269.6% since first listed
2 events — show timeline
  • 2026-06-10 Listed $499,000 Smart MLS
  • 1991-09-05 Sold (Public Records) $135,000 Public Records

Property tax history

+0.1%/yr

Latest (2023): $8,202 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…