CashFlowRE
Sign in Sign up
254 Starr St
C Composite 55.74
Why this score? — see what drove the C 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).

  • Cash flow +18.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • 1% rule +5.3/10.0
  • Livability +4.0/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$195,000

254 Starr St · New Haven, CT 06511
2 bd · 1.0 ba · 956 sqft · SingleFamily public records · 126 Days on market
Built 1890 3,049 sqft lot $204/sqft · 22% below area Est $252k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity awaits in Newhallville! This 2-bedroom, 1-bath home offers strong potential for renovation and value creation. Hardwood floors, an eat-in kitchen, and a functional layout with bedrooms on the upper level provide a solid starting point for improvements. A spacious fenced backyard and off-street parking add to the appeal, all set on a quiet residential street. Ideal for investors or owner-occupants looking to build equity. Conveniently located near Yale, Albertus Magnus College, shopping, and public transportation. Property to be sold as-is.

Key facts

  • Fenced backyard
  • Off-street parking
  • 3,049 sq ft lot

Tags

FENCED BACKYARDOFF-STREET PARKINGQUIET RESIDENTIAL STREET

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-bed/1.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $186 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).
  • Recommended offer: $172k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 4.8% in New Haven — 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 79/100 on livability (#31 in CT, #2,190 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: schools D+, employment D, crime F.
  • New Haven School District (urban): math 12% / reading 25% proficiency, ranked #147 of 153 in CT (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.6%/yr); 137 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,059 units permitted in South Central Connecticut Planning Region in 2024 (779 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($60k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 126 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 9y 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 $35k; list at $195k implies a 457% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 51% 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 $171,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 126 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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 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
1.03%
Cap rate
7.44%
Cash-on-cash
4.09%
DSCR
1.18
GRM
8.1

CMA / ARV

ARV (median comp)
$251,541
List price
$195,000
Delta
-22.48%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
255 Starr St 0.02mi 3/1.0 (+1) 968 (+1%) 5mo $160,000 $165 88
39 Edwards St 0.59mi 2/1.0 930 (-3%) 6mo $160,000 $172 63
118 Cherry Ann St 0.68mi 2/1.0 992 (+4%) 0mo $250,000 $252 62
13 West Read St 0.40mi 2/1.5 978 (+2%) 19mo $230,000 $235 60
74 Shepard St 0.40mi 3/2.0 (+1) 936 (-2%) 20mo $205,000 $219 52
272 Goodrich St 0.50mi 3/1.0 (+1) 999 (+4%) 21mo $230,000 $230 46
246 Sheffield Ave 0.37mi 3/2.0 (+1) 1,080 (+13%) 9mo $345,000 $319 44
472 Shelton Ave 0.56mi 3/2.0 (+1) 996 (+4%) 22mo $263,700 $265 40
37 Watson St 0.37mi 3/1.5 (+1) 1,056 (+10%) 23mo $291,000 $276 39
32 Alling St 0.56mi 3/2.0 (+1) 1,092 (+14%) 14mo $320,000 $293 29
60 Bowen St 0.73mi 3/1.0 (+1) 864 (-10%) 20mo $269,000 $311 28

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 · 2.6% rent growth · sell at horizon

5-year hold
IRR
-10.3%
Equity multiple
0.62×
Total profit
$-20,492
Equity at exit
$29,075
10-year hold
IRR
-1.5%
Equity multiple
0.90×
Total profit
$-5,611
Equity at exit
$16,860

Cash invested: $54,600 (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 06511

Home prices YoY
-20.8%
Rents YoY
2.6%
Active inventory
137
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$2,001 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$291 /mo · $3,492/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$420
Net cashflow
$186

Break-even live

Break-even rent $1,766
Max offer price $195,000
Occupancy floor 86%

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
$48,750
Closing costs
$5,850
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
235 Starr St New Haven, CT 3.0 1.0 1100 $2,175 $1.98 14d 1 0.02mi
57 Thompson St Unit 1R New Haven, CT 1.0 1.0 700 $1,450 $2.07 43d 1 0.10mi
145 Starr St New Haven, CT 2.0 1.0 678 $1,600 $2.36 43d 1 0.17mi
145 Starr St Unit 3 New Haven, CT 2.0 1.0 678 $1,600 $2.36 23d 1 0.17mi
40 Lilac St Unit 3 New Haven, CT 3.0 1.0 1100 $1,600 $1.45 43d 1 0.21mi
310 W Division St Unit 1R New Haven, CT 2.0 1.0 850 $1,500 $1.76 23d 1 0.26mi
624 Dixwell Ave Unit 1 New Haven, CT 3.0 1.0 958 $1,650 $1.72 19d 1 0.28mi
402 Huntington St Unit 2 New Haven, CT 3.0 1.0 1108 $1,800 $1.62 23d 1 0.32mi
201 Munson St New Haven, CT 3.0 1.0–2.5 941 $3,770 $4.00 2d 120 0.35mi
35 Goodyear St Unit 2 New Haven, CT 2.0 1.0 750 $1,750 $2.33 43d 1 0.35mi
705 Dixwell Ave Unit 1R New Haven, CT 2.0 1.0 930 $1,650 $1.77 19d 1 0.37mi
301 Winchester Ave New Haven, CT 3.0 1.0–2.0 890 $3,718 $4.18 2d 96 0.38mi
312 Huntington St New Haven, CT 3.0 1.0 1100 $1,950 $1.77 14d 1 0.38mi
312 Huntington St Unit 3 New Haven, CT 3.0 1.0 1000 $1,750 $1.75 43d 1 0.39mi
250 Bassett St Unit 3rd floor New Haven, CT 2.0 1.0 960 $1,900 $1.98 43d 1 0.39mi
77 Shepard St Unit 1 New Haven, CT 2.0 1.0 664 $1,625 $2.45 23d 1 0.41mi
77 Shepard St Unit 1 New Haven, CT 2.0 1.0 664 $1,625 $2.45 19d 1 0.41mi
550 Prospect St #8 New Haven, CT 2.0 1.5 1000 $2,450 $2.45 43d 1 0.43mi
280 Bassett St New Haven, CT 2.0 1.0 1000 $1,500 $1.50 43d 1 0.43mi
500 Prospect St Unit 2A New Haven, CT 2.0 1.0 1099 $2,950 $2.68 43d 1 0.44mi
570 Prospect St New Haven, CT 1.0 1.0 725 $1,395 $1.92 43d 1 0.44mi
440 Prospect St #2 New Haven, CT 1.0 1.0 625 $1,850 $2.96 43d 1 0.47mi
118 Shepard St Unit 2 R New Haven, CT 2.0 1.0 595 $1,650 $2.77 2d 1 0.48mi
48 Daisy St Unit 2 New Haven, CT 3.0 1.0 810 $1,900 $2.35 23d 1 0.49mi
84 Munson St Unit 2 New Haven, CT 1.0 1.0 800 $1,700 $2.12 23d 1 0.52mi
30 Tilton St Unit 2 New Haven, CT 2.0 1.0 800 $1,950 $2.44 43d 1 0.58mi
38 Tilton St Unit 423-L New Haven, CT 3.0 1.0 1071 $1,895 $1.77 43d 1 0.58mi
963 Sherman Ave Unit 2ND New Haven, CT 3.0 1.0 1000 $1,800 $1.80 23d 1 0.62mi
37 Woodland St Unit 1 New Haven, CT 3.0 1.0 912 $2,400 $2.63 43d 1 0.62mi
37 Woodland St Unit 2 New Haven, CT 3.0 1.0 996 $2,400 $2.41 3d 1 0.62mi
141 County St Unit 2 New Haven, CT 2.0 1.0 695 $1,700 $2.45 43d 1 0.69mi
141 County St New Haven, CT 2.0 1.0 695 $1,700 $2.45 2d 1 0.69mi
28 Compton St Unit 1 New Haven, CT 3.0 1.0 1100 $2,700 $2.45 43d 1 0.72mi
110 W Easton St Hamden, CT 3.0 1.0 975 $2,500 $2.56 43d 1 0.74mi
492 Whitney Ave Unit 4C New Haven, CT 2.0 1.0 1060 $2,600 $2.45 23d 1 0.75mi
550 Whitney Ave Unit 2 New Haven, CT 1.0 1.0 550 $1,725 $3.14 23d 1 0.77mi
570 Whitney Ave Unit L3 New Haven, CT 1.0 1.0 820 $1,925 $2.35 43d 1 0.78mi
382 Whitney Ave New Haven, CT 1.0 1.0 550 $1,800 $3.27 43d 1 0.80mi
382 Whitney Ave Unit 14 New Haven, CT 1.0 1.0 550 $1,800 $3.27 11d 1 0.80mi
572 Whitney Ave Unit 3E New Haven, CT 1.0 1.0 800 $1,750 $2.19 14d 1 0.80mi

Listing history 36 events

  1. 2026-06-18
    days on market $195,000 Active 126 DOM
  2. 2026-06-17
    days on market $195,000 Active 125 DOM
  3. 2026-06-16
    days on market $195,000 Active 124 DOM
  4. 2026-06-15
    days on market $195,000 Active 123 DOM
  5. 2026-06-14
    days on market $195,000 Active 121 DOM
  6. 2026-06-13
    days on market $195,000 Active 120 DOM
  7. 2026-06-10
    days on market $195,000 Active 118 DOM
  8. 2026-06-09
    days on market $195,000 Active 117 DOM
  9. 2026-06-08
    days on market $195,000 Active 116 DOM
  10. 2026-06-07
    pricedays on market $195,000 Active 115 DOM
  11. 2026-06-05
    days on market $200,000 Active 112 DOM
  12. 2026-06-03
    days on market $200,000 Active 111 DOM
  13. 2026-06-03
    days on market $200,000 Active 110 DOM
  14. 2026-06-01
    days on market $200,000 Active 109 DOM
  15. 2026-05-31
    days on market $200,000 Active 108 DOM
  16. 2026-02-11
    listed $200,000 Active 557-char remark
    Show marketing remark (557 chars)

    Opportunity awaits in Newhallville! This 2-bedroom, 1-bath home offers strong potential for renovation and value creation. Hardwood floors, an eat-in kitchen, and a functional layout with bedrooms on the upper level provide a solid starting point for improvements. A spacious fenced backyard and off-street parking add to the appeal, all set on a quiet residential street. Ideal for investors or owner-occupants looking to build equity. Conveniently located near Yale, Albertus Magnus College, shopping, and public transportation. Property to be sold as-is.

  17. 2026-01-31
    historical
  18. 2025-12-01
    status Active
  19. 2025-12-01
    historical
  20. 2025-11-28
    price $210,000
  21. 2025-08-29
    listed $238,000 Active
  22. 2025-08-27
    historical
  23. 2025-06-26
    price $250,000
  24. 2025-06-13
    listed $254,000 Active
  25. 2025-05-31
    historical
  26. 2024-12-19
    price $254,000
  27. 2024-12-03
    price $255,000
  28. 2024-11-04
    price $260,000
  29. 2024-10-16
    price $266,000
  30. 2024-07-27
    listed $270,000 Active
  31. 2024-07-23
    historical
  32. 2024-03-26
    price $270,000
  33. 2024-02-09
    listed $275,000 Active
  34. 2018-01-19
    soldstatus $35,000 Closed
  35. 2017-12-23
    historical
  36. 2017-09-25
    listed $34,900 Active

ⓘ 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
$3,492 · $291/mo
Projected year-2 tax
$3,832 · $319/mo
Expected delta
+$340/yr (+$28/mo · 9.8%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 51% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$24,014
− Mortgage interest
−$10,923
− Property taxes
−$3,492
− Insurance
−$975
− Repairs & maintenance
−$1,921
− Management
−$1,921
− Depreciation
−$5,673
Taxable loss
−$891
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$214
After-tax cash flow
$2,446/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 Haven School District
NCES district ID
0902790
Math proficiency
12% ▼ -10.00%
Reading proficiency
25% ▼ -10.00%
Median HH income
$38,058
Composite
15.48/100
National rank
#9308
State rank
#147 of 153 in CT

Livability — New Haven

Score
79/100
State rank
#31
US rank
#2190

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Haven, CT
County
New Haven County · 688,236 people
City population
132,813
Metro
New Haven-Milford, CT
Population (ZIP)
54,730
Household income
$59,969
Rent vs Own
80.3% rent · 19.7% own
Severe rent burden
4999.0

Population outlook (South Central Connecticut County) Hauer SSP2

By 2040
608,362

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
Black 34% White 32% Hispanic / Latino 21% Two or more races 8% Asian 7%
Hispanic origin (detail)
Mexican 4% Puerto Rican 10% Dominican 2%
Common ancestry
Romanian 2% Lithuanian 1% Russian 1%
Foreign-born
17% · Canada, China, South Korea
Languages at home
74% English-only · Spanish 15% Chinese 3% Other Indo-European 2%

Political lean MEDSL · South Central Connecticut

2024 margin
Strong D (+20.1) · D 59.0% · R 38.9% · Other 2.1%
All cycles
2024: D+20.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -86.05%
Current HPI
328.1353
Rent YoY
▲ 2.60%
Metro
New Haven-Milford, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+473.1% since first listed
21 events — show timeline
  • 2026-02-11 Listed $200,000 Smart MLS
  • 2026-01-31 Listing Removed Smart MLS
  • 2025-12-01 Relisted Smart MLS
  • 2025-12-01 Listing Removed Smart MLS
  • 2025-11-28 Price Changed $210,000 Smart MLS
  • 2025-08-29 Listed $238,000 Smart MLS
  • 2025-08-27 Listing Removed Smart MLS
  • 2025-06-26 Price Changed $250,000 Smart MLS
  • 2025-06-13 Listed $254,000 Smart MLS
  • 2025-05-31 Listing Removed Smart MLS
  • 2024-12-19 Price Changed $254,000 Smart MLS
  • 2024-12-03 Price Changed $255,000 Smart MLS
  • 2024-11-04 Price Changed $260,000 Smart MLS
  • 2024-10-16 Price Changed $266,000 Smart MLS
  • 2024-07-27 Listed $270,000 Smart MLS
  • 2024-07-23 Listing Removed Smart MLS
  • 2024-03-26 Price Changed $270,000 Smart MLS
  • 2024-02-09 Listed $275,000 Smart MLS
  • 2018-01-19 Sold (MLS) $35,000 Smart MLS
  • 2017-12-23 Listing Removed Smart MLS
  • 2017-09-25 Listed $34,900 Smart MLS

Property tax history

+5.5%/yr

Latest (2023): $3,492 · -6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…