CashFlowRE
Sign in Sign up
37 Jouvette St Triplex
D Composite 44.78
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).

  • Cash flow +15.3/30.0
  • Appreciation +8.3/10.0
  • DSCR +4.7/10.0
  • Livability +3.4/5.0
  • 1% rule +3.3/10.0
  • ARV discount +2.8/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0

$579,000

37 Jouvette St · New Bedford, MA 02744
7 bd · 3.0 ba · 2,689 sqft · MultiFamily public records · 95 Days on market
Built 1924 2,749 sqft lot $215/sqft · 5% above area Est $525k · 10% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Great investment opportunity in a prime New Bedford location! This well-maintained three-family home offers off-street parking and features three units, each with a similar layout including two bedrooms, a spacious living room, a dining room, a kitchen, and a full bath—ideal for both owner-occupants and investors alike. The exterior boasts a fenced-in yard with a patio, perfect for outdoor enjoyment, along with a paved driveway for added convenience. Don’t miss your chance to own a versatile multi-family property in a desirable area!

Key facts

  • Paved driveway
  • Off-street parking
  • Fenced-in yard

Tags

PRIME NEW BEDFORD LOCATIONOFF-STREET PARKINGFENCED-IN YARDPAVED DRIVEWAYMULTI-FAMILY PROPERTY

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 × 2-bed/1.0-bath units multifamily listed at $579k.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/yr) — positive. Per door: $72/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 $482k (16.7% below list).
  • Recommended offer: $482k (16.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#155 in MA) — a middle-class / working-renter tenant base. Strengths: health & safety A+, housing B+; Watch: cost of living C-, employment D, amenities F.
  • New Bedford (suburban): math 17% / reading 28% proficiency, ranked #287 of 302 in MA (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: John B Devalles (math 17% / reading 27%, grade F, #757 of 938 statewide, top 82%, 304 students, 0% FRL); Roosevelt Middle School (math 11% / reading 20%, grade F, #273 of 305 statewide, top 89%, 778 students, 0% FRL); New Bedford High (math 13% / reading 25%, grade F, #313 of 343 statewide, top 92%, 2,898 students, 0% FRL) — zoned schools average 0% FRL vs 65% district-wide (65 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 24 active listings in the ZIP; 760 units permitted in Bristol County in 2024 (142 in 5+ unit buildings).

Forward outlook

  • In year one you build about $43k of equity ($4k loan paydown + $39k appreciation (6.7% local appreciation)).
  • Bristol County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (6.7% appreciation + 3.0% rent growth), your $162k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$68k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 95 days — a 9% lower offer ($527k) 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 $205k; list at $579k implies a 183% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% 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 $482,200 (16.7% below list)

Questions for the listing agent

  1. It's been on market 95 days. Have you received any prior offers? Is the seller open to a 17% 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 1924 — 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. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.83%
Cap rate
6.74%
Cash-on-cash
1.61%
DSCR
1.07
GRM
10.0

CMA / ARV

ARV (median comp)
$524,545
List price
$579,000
Delta
10.38%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
119 Division St 0.05mi 6/3.0 (-1) 2,828 (+5%) 11mo $565,000 $200 75
33 Crapo St 0.43mi 6/3.0 (-1) 2,691 (+0%) 0mo $645,000 $240 74
45 Katherine St 0.16mi 8/3.0 (+1) 2,400 (-11%) 1mo $580,000 $242 68
230 Frank St 0.67mi 8/3.0 (+1) 2,735 (+2%) 1mo $599,000 $219 60
276 Hemlock St 0.62mi 8/3.0 (+1) 2,720 (+1%) 6mo $620,000 $228 59
531 Rivet St 0.56mi 6/3.0 (-1) 2,750 (+2%) 10mo $570,000 $207 57
1 Sylvia Ct 0.29mi 6/3.0 (-1) 2,360 (-12%) 7mo $530,000 $225 56
27-29 Larch 0.42mi 8/3.0 (+1) 3,003 (+12%) 13mo $675,000 $225 45
67 Roosevelt 0.58mi 8/3.0 (+1) 3,033 (+13%) 4mo $500,000 $165 43
117 Grinnell St 0.58mi 6/3.0 (-1) 2,421 (-10%) 12mo $527,000 $218 41
17 Norwell St 0.75mi 6/2.0 (-1) 2,344 (-13%) 1mo $649,000 $277 34
81 Willard St 0.74mi 6/2.0 (-1) 2,356 (-12%) 12mo $562,000 $239 26

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

Projected returns pro-forma

6.66% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.2%
Equity multiple
2.26×
Total profit
$203,668
Equity at exit
$388,283
10-year hold
IRR
17.5%
Equity multiple
4.59×
Total profit
$582,780
Equity at exit
$726,126

Cash invested: $162,120 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
20 Strongly Tenant-Friendly
State Massachusetts
20 Strongly Tenant-Friendly · D+15
County
— inherits STATE
City
— inherits STATE
Cambridge / Boston historically rent-controlled (preempted 1994 but consideration ongoing); strong tenant protections; court backlogs.

ZIP-level market 02744

Home prices YoY
1.6%
Active inventory
24
Price-to-rent
30.0×

Monthly cashflow live

Estimated rent
$4,822 high interval (Pro) →
Mortgage (P&I)
$3,036
Tax from tax record
$315 /mo · $3,775/yr
Insurance
$241
HOA
$0
Vacancy / Maint / Mgmt
$1,013
Net cashflow
$217

Break-even live

Break-even rent $4,547
Max offer price $579,000
Occupancy floor 90%

Sensitivity live

Price -10% $545 -5% $381 +0% $217 +5% $53 +10% $-111
Rent -10% $-164 -5% $27 +0% $217 +5% $408 +10% $598
Rate -1.0pp $509 -0.5pp $364 base $217 +0.5pp $67 +1.0pp $-85

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

UnitsBedsBathsEst. rent
Total (3 units) $4,822

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
$144,750
Closing costs
$17,370
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.

Listing history 24 events

  1. 2026-06-21
    days on market $579,000 Active 95 DOM
  2. 2026-06-18
    days on market $579,000 Active 92 DOM
  3. 2026-06-17
    days on market $579,000 Active 91 DOM
  4. 2026-06-16
    days on market $579,000 Active 90 DOM
  5. 2026-06-15
    days on market $579,000 Active 89 DOM
  6. 2026-06-13
    days on market $579,000 Active 87 DOM
  7. 2026-06-09
    days on market $579,000 Active 83 DOM
  8. 2026-06-08
    days on market $579,000 Active 82 DOM
  9. 2026-06-07
    days on market $579,000 Active 81 DOM
  10. 2026-06-05
    days on market $579,000 Active 78 DOM
  11. 2026-06-03
    days on market $579,000 Active 77 DOM
  12. 2026-06-02
    days on market $579,000 Active 76 DOM
  13. 2026-06-01
    days on market $579,000 Active 75 DOM
  14. 2026-05-31
    days on market $579,000 Active 74 DOM
  15. 2026-04-28
    price $579,000 551-char remark
    Show marketing remark (551 chars)

    Great investment opportunity in a prime New Bedford location! This well-maintained three-family home offers off-street parking and features three units, each with a similar layout including two bedrooms, a spacious living room, a dining room, a kitchen, and a full bath—ideal for both owner-occupants and investors alike. The exterior boasts a fenced-in yard with a patio, perfect for outdoor enjoyment, along with a paved driveway for added convenience. Don’t miss your chance to own a versatile multi-family property in a desirable area!

  16. 2026-03-18
    listed $599,000 New 551-char remark
    Show marketing remark (551 chars)

    Great investment opportunity in a prime New Bedford location! This well-maintained three-family home offers off-street parking and features three units, each with a similar layout including two bedrooms, a spacious living room, a dining room, a kitchen, and a full bath—ideal for both owner-occupants and investors alike. The exterior boasts a fenced-in yard with a patio, perfect for outdoor enjoyment, along with a paved driveway for added convenience. Don’t miss your chance to own a versatile multi-family property in a desirable area!

  17. 2018-07-18
    soldstatus $204,900 Sold 139-char remark
    Show marketing remark (139 chars)

    Nice 3 family 1st and 2nd floor have been recently remodeled, with updated baths, and kitchens. Seller to put a new roof on. Easy to show.

  18. 2018-05-21
    status Under Agreement 139-char remark
    Show marketing remark (139 chars)

    Nice 3 family 1st and 2nd floor have been recently remodeled, with updated baths, and kitchens. Seller to put a new roof on. Easy to show.

  19. 2018-05-14
    listed $209,900 New 139-char remark
    Show marketing remark (139 chars)

    Nice 3 family 1st and 2nd floor have been recently remodeled, with updated baths, and kitchens. Seller to put a new roof on. Easy to show.

  20. 2001-06-15
    soldstatus $104,000
  21. 2001-04-02
    soldstatus $104,000
  22. 2001-03-07
    historical
  23. 2001-02-01
    listed $104,900
  24. 1999-07-28
    soldstatus $72,000

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

Tax reassessment forecast MA · Partial reset (capped growth)

Current annual tax
$3,775 · $315/mo
Projected year-2 tax
$5,448 · $454/mo
Expected delta
+$1,673/yr (+$139/mo · 44.3%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X · 13% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$57,864
− Mortgage interest
−$32,433
− Property taxes
−$3,775
− Insurance
−$2,895
− Repairs & maintenance
−$4,629
− Management
−$4,629
− Depreciation
−$16,844
Taxable loss
−$7,341
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,762
After-tax cash flow
$4,368/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 Bedford
NCES district ID
2508430
Math proficiency
17% ▼ -14.00%
Reading proficiency
28% ▼ -6.00%
Median HH income
$37,901
Composite
18.79/100
National rank
#8869
State rank
#287 of 302 in MA

Livability — New Bedford

Score
67/100
State rank
#155
US rank
#10150

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Bedford, MA
County
Bristol County · 342,083 people
City population
76,528
Metro
Providence-Warwick, RI-MA
Population (ZIP)
12,716
Household income
$58,675
Rent vs Own
65.6% rent · 34.4% own
Severe rent burden
811.0

Population outlook (Bristol County) Hauer SSP2

Today (2025)
570,212 people
By 2030
571,181 · +0.2%
By 2040
565,389 · -0.8%
By 2050
552,141 · -3.2%
By 2075
520,923 · -8.6%
By 2100
474,363 · -16.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 57% Hispanic / Latino 27% Two or more races 20% Black 4%
Hispanic origin (detail)
Puerto Rican 17% Dominican 2%
Common ancestry
Russian 34% Lithuanian 5% Romanian 3%
Foreign-born
24% · Canada
Languages at home
57% English-only · Other Indo-European 22% Spanish 17% French/Haitian/Cajun 3%

Political lean MEDSL · Bristol

2024 margin
Toss-up / Even · D 49.8% · R 48.5% · Other 1.8%
2008→2024 swing
-21.9pp toward R · 2008: 23.2pp · 2024: 1.3pp
All cycles
2024: D+1.3 2020: D+12.0 2016: D+9.3 2012: D+20.5 2008: D+23.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.66%
Current HPI
417.5735
Rent YoY
Metro
Providence-Warwick, RI-MA
State GDP YoY
▲ 2.28%
F500 in state
38

Industry mix (Fortune 500 HQ in MA)

Industry F500 HQs Revenue

Price history

+704.2% since first listed
10 events — show timeline
  • 2026-04-28 Price Changed $579,000 MLS PIN
  • 2026-03-18 Listed $599,000 MLS PIN
  • 2018-07-18 Sold (MLS) $204,900 MLS PIN
  • 2018-05-21 Pending MLS PIN
  • 2018-05-14 Listed $209,900 MLS PIN
  • 2001-06-15 Sold (MLS) $104,000 MLS PIN
  • 2001-04-02 Sold (Public Records) $104,000 Public Records
  • 2001-03-07 Listing Removed MLS PIN
  • 2001-02-01 Listed $104,900 MLS PIN
  • 1999-07-28 Sold (Public Records) $72,000 Public Records

Property tax history

+3.0%/yr

Latest (2023): $3,775 · +12.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…