CashFlowRE
Sign in Sign up
68-70 Arnold St Triplex
B- Composite 67.17
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 +26.9/30.0
  • DSCR +9.3/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • Appreciation +5.7/10.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0

$495,000

68-70 Arnold St · Hartford, CT 06106
6 bd · 3.0 ba · 2,940 sqft · MultiFamily public records · 14 Days on market
Built 1970 6,969 sqft lot

🖨 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

3 Units side by side, all w/remodeld kit & bths,new windows, ht.Wtr. Htrs, w&d hookups,ceramic tiles, fin. Bsmnt w/ fam. Rm. & Add'l sq.Ft. 1 Unit has 2 bths & walk-in closet,roof aprox 10 yrs.Well maintained prop. But sold in as is condition" short-sale

Key facts

  • Updated baths
  • Unique layout
  • Newer windows

Tags

SIDE-BY-SIDE TOWNHOUSEUNIQUE LAYOUTFINISHED LOWER LEVELUPDATED KITCHENSUPDATED BATHSNEWER WINDOWS

Property features AI

Finance

  • Other: 3 total units (multi-family); Listing last updated May 16, 2026
  • Financial info: Assessed value listed (amount not included per instructions)
  • HOA & community: No HOA information provided

Exterior

  • Parking: Off-street parking; 6 total parking spaces
  • Security: No security details provided
  • Utilities: Public water connected; Public sewer connected; Electric heat fuel
  • Home design: Multi-family property (3-family)
  • Construction: Frame construction; Concrete foundation; Shingle roof; Built area approximately 2940 (public record)
  • Exterior features: Level lot; Vinyl siding

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: 6 bedrooms
  • Flooring: No flooring details provided
  • Bathrooms: 4 full bathrooms; 2 half bathrooms
  • Heating & cooling: Baseboard heating; Electric hot water with a 40-gallon tank
  • Interior features: 18 total rooms; No basement
  • Laundry & utility: Basement laundry hook-ups

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/1.7-bath units multifamily listed at $495k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $456/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $495k).

Location & tenants

  • Location reads 76/100 on livability (#58 in CT, #3,553 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime F, employment F.
  • Hartford School District (urban): math 13% / reading 21% proficiency, ranked #150 of 153 in CT (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 84% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Kennelly School (math 7% / reading 12%, grade F, #522 of 553 statewide, top 95%, 598 students, 85% FRL); Mcdonough Middle School (math 0% / reading 6%, grade F, #175 of 175 statewide, top 100%, 317 students, 83% FRL) — zoned schools at 84% FRL track the district average.
  • Market conditions: Rents rising (+2.4%/yr); 61 active listings in the ZIP; 1,867 units permitted in Capitol Planning Region in 2024 (1,399 in 5+ unit buildings).
  • At $5,981/mo this rent would consume 155% of the median local household income ($46k/yr) (locally 3400% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $10k of equity ($3k loan paydown + $7k appreciation (1.4% local appreciation)).
  • At projected returns (1.4% appreciation + 2.4% rent growth), your $139k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 18y 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 $140k; list at $495k implies a 254% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $495,000

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 1970 — 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. 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 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
1.21%
Cap rate
9.61%
Cash-on-cash
11.84%
DSCR
1.53
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.38% appreciation · 2.37% rent growth · sell at horizon

5-year hold
IRR
14.2%
Equity multiple
1.73×
Total profit
$101,806
Equity at exit
$178,723
10-year hold
IRR
17.0%
Equity multiple
3.09×
Total profit
$290,169
Equity at exit
$245,228

Cash invested: $138,600 (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 06106

Home prices YoY
0.4%
Rents YoY
2.4%
Active inventory
61
Price-to-rent
20.7×

Monthly cashflow live

Estimated rent
$5,981 high interval (Pro) →
Mortgage (P&I)
$2,596
Tax from tax record
$555 /mo · $6,662/yr
Insurance
$206
HOA
$0
Vacancy / Maint / Mgmt
$1,256
Net cashflow
$1,368

Break-even live

Break-even rent $4,250
Max offer price $495,000
Occupancy floor 72%

Sensitivity live

Price -10% $1,648 -5% $1,508 +0% $1,368 +5% $1,228 +10% $1,088
Rent -10% $895 -5% $1,131 +0% $1,368 +5% $1,604 +10% $1,840
Rate -1.0pp $1,617 -0.5pp $1,494 base $1,368 +0.5pp $1,239 +1.0pp $1,109

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

UnitsBedsBathsEst. rent
Total (3 units) $5,981

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
$123,750
Closing costs
$14,850
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.

Listing history 16 events

  1. 2026-06-22
    days on market $495,000 Active 14 DOM
  2. 2026-06-18
    days on market $495,000 Active 11 DOM
  3. 2026-06-17
    days on market $495,000 Active 10 DOM
  4. 2026-06-16
    days on market $495,000 Active 9 DOM
  5. 2026-06-15
    days on market $495,000 Active 8 DOM
  6. 2026-06-13
    days on market $495,000 Active 6 DOM
  7. 2026-06-13
    statusdays on market $495,000 Active 5 DOM
  8. 2026-05-19
    status Under Contract
  9. 2026-05-15
    listed $495,000 Active
  10. 2012-05-30
    historical
  11. 2011-11-29
    soldstatus $140,000
  12. 2011-11-22
    soldstatus $145,000 275-char remark
    Show marketing remark (275 chars)

    3 Units side by side, all w/remodeld kit & bths,new windows, ht.Wtr. Htrs, w&d hookups,ceramic tiles, fin. Bsmnt w/ fam. Rm. & Add'l sq.Ft. 1 Unit has 2 bths & walk-in closet,roof aprox 10 yrs.Well maintained prop. But sold in as is condition" short-sale

  13. 2011-05-13
    listed $160,000 275-char remark
    Show marketing remark (275 chars)

    3 Units side by side, all w/remodeld kit & bths,new windows, ht.Wtr. Htrs, w&d hookups,ceramic tiles, fin. Bsmnt w/ fam. Rm. & Add'l sq.Ft. 1 Unit has 2 bths & walk-in closet,roof aprox 10 yrs.Well maintained prop. But sold in as is condition" short-sale

  14. 2008-10-12
    listed $295,000
  15. 1997-04-07
    soldstatus $125,000
  16. 1995-11-01
    soldstatus $60,000

ⓘ 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
$6,662 · $555/mo
Projected year-2 tax
$8,628 · $719/mo
Expected delta
+$1,966/yr (+$164/mo · 29.5%)

ⓘ 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 5/10 Major 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$71,772
− Mortgage interest
−$27,728
− Property taxes
−$6,662
− Insurance
−$2,475
− Repairs & maintenance
−$5,742
− Management
−$5,742
− Depreciation
−$14,400
Taxable income
$9,024
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,166
After-tax cash flow
$14,247/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
Hartford School District
NCES district ID
0901920
Math proficiency
13% ▼ -5.00%
Reading proficiency
21% ▼ -6.00%
Median HH income
$30,521
Composite
13.54/100
National rank
#9514
State rank
#150 of 153 in CT

Livability — Hartford

Score
76/100
State rank
#58
US rank
#3553

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hartford, CT
County
Hartford County · 754,208 people
City population
121,162
Metro
Hartford-East Hartford-Middletown, CT
Population (ZIP)
36,322
Household income
$46,304
Rent vs Own
76.7% rent · 23.3% own
Severe rent burden
3400.0

Population outlook (Capitol County) Hauer SSP2

By 2040
1,063,519

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Hispanic / Latino 60% Two or more races 25% Black 18% White 15% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 42% Dominican 6%
Common ancestry
Lithuanian 2% Russian 1% Romanian 1%
Foreign-born
20% · Canada, Jamaica, China
Languages at home
46% English-only · Spanish 47% Other Indo-European 3% Other Asian/Pacific 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
▲ 1.38%
Current HPI
314.0899
Rent YoY
▲ 2.37%
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

+725.0% since first listed
9 events — show timeline
  • 2026-05-19 Pending Smart MLS
  • 2026-05-15 Listed $495,000 Smart MLS
  • 2012-05-30 Listing Removed Smart MLS
  • 2011-11-29 Sold (Public Records) $140,000 Public Records
  • 2011-11-22 Sold (MLS) $145,000 Smart MLS
  • 2011-05-13 Listed $160,000 Smart MLS
  • 2008-10-12 Listed $295,000 Smart MLS
  • 1997-04-07 Sold (Public Records) $125,000 Public Records
  • 1995-11-01 Sold (Public Records) $60,000 Public Records

Property tax history

+4.6%/yr

Latest (2025): $6,662 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…