CashFlowRE
Sign in Sign up
11 Clearview Dr
D Composite 41.11
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 +15.0/15.0
  • Cash flow +8.6/30.0
  • Livability +4.3/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +2.3/10.0
  • Appreciation +0.0/10.0

$375,000

11 Clearview Dr · New Milford, CT 06776
3 bd · 1.0 ba · 1,304 sqft · SingleFamily public records · 57 Days on market
Built 1955 0.31 ac lot $288/sqft · 22% below area Est $481k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 3-bedroom ranch offering a great opportunity for homeowners and investors alike. Priced at its appraised value, this property presents excellent potential in today's market. The home features a functional single-level layout with three comfortable bedrooms and a full bathroom. An unfinished basement provides additional space for storage or future customization. Situated on a nice lot, the property also includes a backyard-ideal for outdoor use, gardening, or entertaining.

Key facts

  • 0.31 acre lot
  • Garage
  • Built 1955

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 3-bed/1.0-bath single-family listed at $375k.

Deal economics

  • At list price, monthly cash flow is $-326 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $317k (15.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $275k (26.6% below list).
  • Recommended offer: $275k (26.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 3.6% in New Milford — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 86/100 on livability (#2 in CT, #371 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, housing A+; Watch: cost of living C-, amenities D-.
  • New Milford School District (suburban): math 29% / reading 47% proficiency, ranked #100 of 153 in CT (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 147 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,151 units permitted in Western Connecticut Planning Region in 2024 (714 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($104k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($364k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 25y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $255k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $275,109 (26.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1955 — 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. 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?
  6. 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.
  7. 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.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.73%
Cap rate
5.25%
Cash-on-cash
-3.72%
DSCR
0.83
GRM
11.4

CMA / ARV

ARV (median comp)
$481,397
List price
$375,000
Delta
-22.10%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
40 Mount Tom Rd 0.37mi 3/2.5 1,236 (-5%) 6mo $485,000 $392 63
7 Mount Tom Rd 0.24mi 3/1.0 1,140 (-13%) 6mo $210,000 $184 62

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-22.6%
Equity multiple
0.22×
Total profit
$-81,519
Equity at exit
$55,914
10-year hold
IRR
-16.8%
Equity multiple
0.07×
Total profit
$-97,750
Equity at exit
$32,423

Cash invested: $105,000 (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 06776

Active inventory
147
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,751 medium interval (Pro) →
Mortgage (P&I)
$1,967
Tax from tax record
$376 /mo · $4,514/yr
Insurance
$156
HOA
$0
Vacancy / Maint / Mgmt
$578
Net cashflow
$-326

Break-even live

Break-even rent $3,163
Max offer price $317,482
Occupancy floor

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
$93,750
Closing costs
$11,250
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2 Clara Ln New Milford, CT 2.0 1.0 1280 $3,300 $2.58 43d 1 1.06mi

Listing history 25 events

  1. 2026-06-19
    days on market $375,000 Active 57 DOM
  2. 2026-06-18
    days on market $375,000 Active 56 DOM
  3. 2026-06-17
    days on market $375,000 Active 55 DOM
  4. 2026-06-16
    days on market $375,000 Active 54 DOM
  5. 2026-06-15
    days on market $375,000 Active 53 DOM
  6. 2026-06-14
    days on market $375,000 Active 51 DOM
  7. 2026-06-13
    remarks 551-char remark
  8. 2026-06-13
    days on market $375,000 Active 50 DOM
  9. 2026-06-10
    statusdays on market $375,000 Active 48 DOM
  10. 2026-06-03
    statusdays on market $375,000 Under Contract 47 DOM
  11. 2026-06-02
    days on market $375,000 Active 46 DOM
  12. 2026-06-01
    days on market $375,000 Active 45 DOM
  13. 2026-05-31
    days on market $375,000 Active 44 DOM
  14. 2026-05-30
    days on market $375,000 Active 43 DOM
  15. 2026-04-18
    listed $385,000 Active 503-char remark
    Show marketing remark (503 chars)

    Welcome to this charming 3-bedroom ranch offering a great opportunity for homeowners and investors alike. Priced at its appraised value, this property presents excellent potential in today's market. The home features a functional single-level layout with three comfortable bedrooms and a full bathroom. An unfinished basement provides additional space for storage or future customization. Situated on a nice lot, the property also includes a backyard-ideal for outdoor use, gardening, or entertaining.

  16. 2026-04-16
    historical $385,000 503-char remark
    Show marketing remark (503 chars)

    Welcome to this charming 3-bedroom ranch offering a great opportunity for homeowners and investors alike. Priced at its appraised value, this property presents excellent potential in today's market. The home features a functional single-level layout with three comfortable bedrooms and a full bathroom. An unfinished basement provides additional space for storage or future customization. Situated on a nice lot, the property also includes a backyard-ideal for outdoor use, gardening, or entertaining.

  17. 2021-05-25
    soldstatus $255,000
  18. 2021-05-21
    soldstatus $255,000 Closed 747-char remark
    Show marketing remark (747 chars)

    Lovingly cared for, this delightful Ranch brings the ease of one level living and the potential for updates to express your signature style. The living room, dining room, sunroom and kitchen provide ample space and great flow for entertaining. 3 bedrooms and 1 full bath complete the main level. The unfinished basement is a canvas for many possibilities. A level backyard adds private, outdoor living space to enjoy. Home includes generator hook up and security system. Set amid the quiet hills of northern New Milford, there are endless opportunities for outdoor recreation and scenic drives. Nearby locations include Lake Waramaug, Kent Falls, Mt Tom State Park, as well as the picturesque Village Green & quaint town center of New Milford.

  19. 2021-01-23
    historical Under Contract - Continue to Show 747-char remark
    Show marketing remark (747 chars)

    Lovingly cared for, this delightful Ranch brings the ease of one level living and the potential for updates to express your signature style. The living room, dining room, sunroom and kitchen provide ample space and great flow for entertaining. 3 bedrooms and 1 full bath complete the main level. The unfinished basement is a canvas for many possibilities. A level backyard adds private, outdoor living space to enjoy. Home includes generator hook up and security system. Set amid the quiet hills of northern New Milford, there are endless opportunities for outdoor recreation and scenic drives. Nearby locations include Lake Waramaug, Kent Falls, Mt Tom State Park, as well as the picturesque Village Green & quaint town center of New Milford.

  20. 2021-01-11
    listed $250,000 Active 747-char remark
    Show marketing remark (747 chars)

    Lovingly cared for, this delightful Ranch brings the ease of one level living and the potential for updates to express your signature style. The living room, dining room, sunroom and kitchen provide ample space and great flow for entertaining. 3 bedrooms and 1 full bath complete the main level. The unfinished basement is a canvas for many possibilities. A level backyard adds private, outdoor living space to enjoy. Home includes generator hook up and security system. Set amid the quiet hills of northern New Milford, there are endless opportunities for outdoor recreation and scenic drives. Nearby locations include Lake Waramaug, Kent Falls, Mt Tom State Park, as well as the picturesque Village Green & quaint town center of New Milford.

  21. 2001-07-02
    soldstatus $182,500
  22. 2001-06-28
    soldstatus $182,500
  23. 2001-04-13
    listed $182,500
  24. 1993-01-04
    soldstatus $136,900
  25. 1987-05-22
    soldstatus $159,000

ⓘ 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
$4,514 · $376/mo
Projected year-2 tax
$6,270 · $522/mo
Expected delta
+$1,756/yr (+$146/mo · 38.9%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$33,013
− Mortgage interest
−$21,006
− Property taxes
−$4,514
− Insurance
−$1,875
− Repairs & maintenance
−$2,641
− Management
−$2,641
− Depreciation
−$10,909
Taxable loss
−$10,573
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,538
After-tax cash flow
$-1,370/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
New Milford School District
NCES district ID
0902850
Math proficiency
29% ▼ -22.00%
Reading proficiency
47% ▼ -11.00%
Median HH income
$81,576
Composite
35.78/100
National rank
#4839
State rank
#100 of 153 in CT

Livability — New Milford

Score
86/100
State rank
#2
US rank
#371

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Litchfield County · 81,203 people
City population
27,010
Metro
Torrington, CT
Population (ZIP)
27,010
Household income
$104,112
Rent vs Own
19.9% rent · 80.1% own
Severe rent burden
627.0

Population outlook (Western Connecticut County) Hauer SSP2

By 2040
685,031

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 12% Two or more races 7% Black 4% Asian 4%
Hispanic origin (detail)
Puerto Rican 4% Dominican 2%
Common ancestry
Romanian 4% Lithuanian 3% Italian 2%
Foreign-born
12% · Canada, China
Languages at home
86% English-only · Spanish 6% Other Indo-European 3% Chinese 1%

Political lean MEDSL · Western Connecticut

2024 margin
D (+19.1) · D 58.8% · R 39.7% · Other 1.6%
All cycles
2024: D+19.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -264.52%
Current HPI
305.6036
Rent YoY
Metro
Torrington, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+142.1% since first listed
11 events — show timeline
  • 2026-04-18 Listed $385,000 Smart MLS
  • 2026-04-16 Coming Soon $385,000 Smart MLS
  • 2021-05-25 Sold (Public Records) $255,000 Public Records
  • 2021-05-21 Sold (MLS) $255,000 Smart MLS
  • 2021-01-23 Contingent Smart MLS
  • 2021-01-11 Listed $250,000 Smart MLS
  • 2001-07-02 Sold (Public Records) $182,500 Public Records
  • 2001-06-28 Sold (MLS) $182,500 Smart MLS
  • 2001-04-13 Listed $182,500 Smart MLS
  • 1993-01-04 Sold (Public Records) $136,900 Public Records
  • 1987-05-22 Sold (Public Records) $159,000 Public Records

Property tax history

+2.0%/yr

Latest (2023): $4,514 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…