CashFlowRE
Sign in Sign up
38 Church St Duplex
B Composite 74.5
Why this score? — see what drove the B 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 +29.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Rent growth +3.5/5.0
  • Schools +3.0/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$304,900

38 Church St · Enfield, CT 06082
4 bd · 2.0 ba · 2,040 sqft · MultiFamily public records · 70 Days on market
Built 1900 3,484 sqft lot $149/sqft · 21% below area Est $384k · 21% under

🖨 Deal sheet 📄 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 MLS

Fantastic investment opportunity in the heart of Enfield! This well-maintained two-family home features spacious layouts and strong rental potential. The first-floor unit offers 2 bedrooms, 1 bath, eat-in kitchen, while the second-floor unit boasts of 3 bedrooms, 1 bath, ample living space with includes finished attic space. Both units have separate utilities for convenience. Enjoy off-street parking and a private backyard perfect for tenants or family gatherings. Ideally located close to schools, shopping, and public transportation, this property provides steady income potential. Don't miss this opportunity to own a versatile, income-generating property!

Key facts

  • Spacious layouts
  • Separate utilities
  • Finished attic space

Tags

TWO-FAMILY HOMESPACIOUS LAYOUTSSTRONG RENTAL POTENTIALFINISHED ATTIC SPACESEPARATE UTILITIESOFF-STREET PARKING

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 1×2bd/1ba + 1×3bd/1ba units multifamily listed at $305k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $559/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $305k).
  • Recommended offer: $287k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Enfield School District (suburban): math 25% / reading 41% proficiency, ranked #114 of 153 in CT (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.9%/yr); 182 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,867 units permitted in Capitol Planning Region in 2024 (1,399 in 5+ unit buildings).
  • At $4,020/mo this rent would consume 53% of the median local household income ($90k/yr) (locally 954% 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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.9% rent growth), your $85k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($287k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 21y 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 $42k; list at $305k implies a 626% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $286,606 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.32%
Cap rate
10.70%
Cash-on-cash
15.73%
DSCR
1.70
GRM
6.3

CMA / ARV

ARV (median comp)
$384,086
List price
$304,900
Delta
-20.62%
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
88 High St 0.31mi 4/2.0 2,153 (+6%) 5mo $275,000 $128 72
55 Highland Park 0.58mi 5/2.0 (+1) 2,100 (+3%) 2mo $395,000 $188 61
33 Alden Ave 0.13mi 4/2.0 2,217 (+9%) 24mo $350,000 $158 60
820 Burbank Ave 0.71mi 4/2.0 2,106 (+3%) 9mo $400,000 $190 54
54 Elm St 0.54mi 4/2.0 1,960 (-4%) 19mo $302,000 $154 52
704 Enfield St 0.43mi 5/2.0 (+1) 2,178 (+7%) 16mo $380,000 $174 50
18 Woodworth St 0.57mi 5/3.0 (+1) 1,920 (-6%) 10mo $390,000 $203 46
119 Pearl St 0.46mi 4/2.0 2,231 (+9%) 23mo $300,000 $134 44
71 Park Ave 0.54mi 5/2.0 (+1) 2,280 (+12%) 8mo $425,000 $186 44
3 South St 0.43mi 5/2.0 (+1) 2,240 (+10%) 20mo $325,000 $145 42
24 Ohear Ave 0.67mi 5/3.5 (+1) 2,296 (+12%) 2mo $425,000 $185 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 · 3.9% rent growth · sell at horizon

5-year hold
IRR
7.6%
Equity multiple
1.30×
Total profit
$25,555
Equity at exit
$45,462
10-year hold
IRR
17.6%
Equity multiple
2.52×
Total profit
$129,481
Equity at exit
$26,362

Cash invested: $85,372 (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 06082

Rents YoY
3.9%
Active inventory
182
Price-to-rent
13.4×

Monthly cashflow live

Estimated rent
$4,020 high interval (Pro) →
Mortgage (P&I)
$1,599
Tax from tax record
$331 /mo · $3,972/yr
Insurance
$127
HOA
$0
Vacancy / Maint / Mgmt
$844
Net cashflow
$1,119

Break-even live

Break-even rent $2,604
Max offer price $304,900
Occupancy floor 67%

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,890
1× unit 3 1 $2,131
Total (2 units) $4,020

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
$76,225
Closing costs
$9,147
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
42 Hartford Ave Enfield, CT 4.0 1.0 1538 $2,400 $1.56 43d 1 0.31mi
54 Prospect St Enfield, CT 4.0 2.0 2016 $3,200 $1.59 1d 1 0.36mi
36B Maple Ave Enfield, CT 3.0 1.5 1800 $1,775 $0.99 43d 1 0.55mi
37 Shad Row #37 Suffield, CT 3.0 2.5 2000 $2,700 $1.35 1d 1 0.87mi
44 Saint James Ave Enfield, CT 3.0 2.0 1500 $2,700 $1.80 43d 1 1.10mi
8 Catherine Ln Suffield, CT 3.0 2.0 1486 $3,500 $2.36 43d 1 1.23mi

Listing history 45 events

  1. 2026-06-18
    days on market $304,900 Active 70 DOM
  2. 2026-06-17
    days on market $304,900 Active 69 DOM
  3. 2026-06-16
    days on market $304,900 Active 68 DOM
  4. 2026-06-15
    days on market $304,900 Active 67 DOM
  5. 2026-06-13
    days on market $304,900 Active 65 DOM
  6. 2026-06-10
    days on market $304,900 Active 62 DOM
  7. 2026-06-09
    days on market $304,900 Active 61 DOM
  8. 2026-06-08
    pricedays on market $304,900 Active 60 DOM
  9. 2026-06-07
    days on market $314,900 Active 59 DOM
  10. 2026-06-05
    days on market $314,900 Active 56 DOM
  11. 2026-06-03
    days on market $314,900 Active 55 DOM
  12. 2026-06-02
    days on market $314,900 Active 54 DOM
  13. 2026-06-01
    days on market $314,900 Active 53 DOM
  14. 2026-05-31
    days on market $314,900 Active 52 DOM
  15. 2026-04-09
    listed $314,900 Active 663-char remark
    Show marketing remark (663 chars)

    Fantastic investment opportunity in the heart of Enfield! This well-maintained two-family home features spacious layouts and strong rental potential. The first-floor unit offers 2 bedrooms, 1 bath, eat-in kitchen, while the second-floor unit boasts of 3 bedrooms, 1 bath, ample living space with includes finished attic space. Both units have separate utilities for convenience. Enjoy off-street parking and a private backyard perfect for tenants or family gatherings. Ideally located close to schools, shopping, and public transportation, this property provides steady income potential. Don't miss this opportunity to own a versatile, income-generating property!

  16. 2010-09-16
    soldstatus $42,000 41-char remark
    Show marketing remark (41 chars)

    Bank owned two family with walk up attic.

  17. 2010-07-19
    listed $44,500 41-char remark
    Show marketing remark (41 chars)

    Bank owned two family with walk up attic.

  18. 2010-07-17
    historical
  19. 2010-06-03
    listed $50,000
  20. 2010-05-30
    historical
  21. 2010-05-05
    listed $53,250
  22. 2010-05-01
    historical
  23. 2010-03-01
    historical
  24. 2010-02-27
    listed $57,500
  25. 2010-02-20
    listed $64,900
  26. 2010-02-09
    historical
  27. 2009-12-03
    historical
  28. 2009-11-09
    listed $74,900
  29. 2009-08-03
    listed $109,900
  30. 2008-06-11
    historical
  31. 2008-04-03
    historical
  32. 2008-01-11
    listed $190,000
  33. 2007-09-19
    historical
  34. 2007-09-14
    listed $179,900
  35. 2007-09-12
    listed $179,900
  36. 2007-09-11
    historical
  37. 2007-05-11
    listed $184,000
  38. 2006-08-21
    soldstatus $190,000
  39. 2006-08-21
    soldstatus $190,000
  40. 2005-09-30
    soldstatus $172,300
  41. 2005-09-30
    soldstatus $172,300
  42. 2005-09-29
    soldstatus $172,300
  43. 2005-04-22
    listed $175,000
  44. 2000-10-19
    soldstatus $75,000
  45. 1986-04-24
    soldstatus $87,900

ⓘ 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
$3,972 · $331/mo
Projected year-2 tax
$5,248 · $437/mo
Expected delta
+$1,276/yr (+$106/mo · 32.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$48,240
− Mortgage interest
−$17,079
− Property taxes
−$3,972
− Insurance
−$1,524
− Repairs & maintenance
−$3,859
− Management
−$3,859
− Depreciation
−$8,870
Taxable income
$9,076
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,178
After-tax cash flow
$11,248/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
Enfield School District
NCES district ID
0901470
Math proficiency
25% ▼ -14.00%
Reading proficiency
41% ▼ -10.00%
Median HH income
$68,750
Composite
30.42/100
National rank
#6238
State rank
#114 of 153 in CT

Livability — Enfield

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Thompsonville, CT
County
Hartford County · 754,208 people
City population
41,090
Metro
Hartford-East Hartford-Middletown, CT
Population (ZIP)
41,090
Household income
$90,404
Rent vs Own
24.3% rent · 75.7% own
Severe rent burden
954.0

Population outlook (Capitol County) Hauer SSP2

By 2040
1,063,519

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 11% Two or more races 9% Black 5% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 7%
Common ancestry
Romanian 10% Lithuanian 9% Slovak 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
89% English-only · Spanish 5% Other Indo-European 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Capitol

2024 margin
Strong D (+21.9) · D 60.1% · R 38.2% · Other 1.7%
All cycles
2024: D+21.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -494.72%
Current HPI
192.4011
Rent YoY
▲ 3.90%
Metro
Hartford-East Hartford-Middletown, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+258.2% since first listed
31 events — show timeline
  • 2026-04-09 Listed $314,900 Smart MLS
  • 2010-09-16 Sold (MLS) $42,000 Smart MLS
  • 2010-07-19 Listed $44,500 Smart MLS
  • 2010-07-17 Listing Removed Smart MLS
  • 2010-06-03 Listed $50,000 Smart MLS
  • 2010-05-30 Listing Removed Smart MLS
  • 2010-05-05 Listed $53,250 Smart MLS
  • 2010-05-01 Listing Removed Smart MLS
  • 2010-03-01 Listing Removed Smart MLS
  • 2010-02-27 Listed $57,500 Smart MLS
  • 2010-02-20 Listed $64,900 Smart MLS
  • 2010-02-09 Listing Removed Smart MLS
  • 2009-12-03 Listing Removed Smart MLS
  • 2009-11-09 Listed $74,900 Smart MLS
  • 2009-08-03 Listed $109,900 Smart MLS
  • 2008-06-11 Listing Removed Smart MLS
  • 2008-04-03 Listing Removed Smart MLS
  • 2008-01-11 Listed $190,000 Smart MLS
  • 2007-09-19 Listing Removed Smart MLS
  • 2007-09-14 Listed $179,900 Smart MLS
  • 2007-09-12 Listed $179,900 Smart MLS
  • 2007-09-11 Listing Removed Smart MLS
  • 2007-05-11 Listed $184,000 Smart MLS
  • 2006-08-21 Sold (Public Records) $190,000 Public Records
  • 2006-08-21 Sold (Public Records) $190,000 Public Records
  • 2005-09-30 Sold (Public Records) $172,300 Public Records
  • 2005-09-30 Sold (Public Records) $172,300 Public Records
  • 2005-09-29 Sold (MLS) $172,300 Smart MLS
  • 2005-04-22 Listed $175,000 Smart MLS
  • 2000-10-19 Sold (Public Records) $75,000 Public Records
  • 1986-04-24 Sold (Public Records) $87,900 Public Records

Property tax history

+0.8%/yr

Latest (2025): $3,972 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…