CashFlowRE
Sign in Sign up
9 Carey Ave Duplex
C- Composite 53.33
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 +15.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • 1% rule +3.6/10.0
  • Appreciation +3.4/10.0
  • Livability +3.4/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$339,900

9 Carey Ave · Moosup, CT 06374
5 bd · 2.0 ba · 2,576 sqft · MultiFamily public records · 7 Days on market
Built 1930 0.36 ac lot $132/sqft · 26% below area Est $458k · 26% under

🖨 Deal sheet (PDF) 📄 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

Move in ready! The main house has been recently updated including updated paint, flooring and basement. Large colonial home with in-law apartment total over 2500 square feet. Main house has 3 bed/1 bath, inlaw 2 bed/1 bath. Main house with granite counters, stainless steel appliances and hardwood floors. Several addtional updates completed about 7 years ago including boiler, roof, windows, vinyl siding, and updated electrical. Schedule your showing today this home wont last!

Key facts

  • Ample outdoor space
  • Newer appliances
  • Two family property

Tags

TWO FAMILY PROPERTYQUIET DEAD END STREETUPDATED BATHROOMGRANITE COUNTERTOPSNEWER APPLIANCESAMPLE OUTDOOR SPACE

Property features AI

Exterior

  • Parking: Unpaved off-street parking; Total of 8 parking spaces
  • Utilities: Private well for water; Public sewer connection; Electric service (standard)
  • Home design: Multi-family property (2-family)
  • Construction: Frame construction; Stone foundation; Asphalt shingle roof; Vinyl siding
  • Exterior features: Level lot; Porch; Shed

Interior

  • Bedrooms: 5 bedrooms total
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Radiator heat (oil-fired); Oil tank located in the basement
  • Interior features: 10 total rooms; Crawl space and partial, unfinished basement; All units have laundry hook-ups
  • Laundry & utility: Laundry hook-ups in every unit; 30-gallon hot water tank

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 × 2-bed/1.0-bath units multifamily listed at $340k.

Deal economics

  • At list price, monthly cash flow is $124 ($1k/yr) — positive. Per door: $62/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 $294k (13.5% below list).
  • Recommended offer: $294k (13.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#113 in CT) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A; Watch: employment D+, amenities F, commute F.
  • Plainfield School District (town): math 24% / reading 41% proficiency, ranked #117 of 153 in CT (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 36 active listings in the ZIP; 149 units permitted in Northeastern Connecticut Planning Region in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 11 sale attempts since 28y 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 $270k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 62% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $294,000 (13.5% below list)

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 1930 — 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. 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.
  6. 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.
  7. 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
0.86%
Cap rate
6.73%
Cash-on-cash
1.56%
DSCR
1.07
GRM
9.6

CMA / ARV

ARV (median comp)
$458,325
List price
$339,900
Delta
-25.84%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10 Black Hill Rd 0.38mi 4/2.0 (-1) 2,700 (+5%) 8mo $215,000 $80 62
47-49 E Main St 0.44mi 5/2.0 2,383 (-8%) 23mo $407,000 $171 48

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
-13.8%
Equity multiple
0.50×
Total profit
$-47,239
Equity at exit
$50,680
10-year hold
IRR
-5.0%
Equity multiple
0.67×
Total profit
$-31,174
Equity at exit
$29,388

Cash invested: $95,172 (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 06374

Home prices YoY
-1.0%
Active inventory
36
Price-to-rent
19.3×

Monthly cashflow live

Estimated rent
$2,940 medium interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$275 /mo · $3,296/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$617
Net cashflow
$124

Break-even live

Break-even rent $2,783
Max offer price $339,900
Occupancy floor 91%

Sensitivity live

Price -10% $316 -5% $220 +0% $124 +5% $28 +10% $-69
Rent -10% $-108 -5% $8 +0% $124 +5% $240 +10% $356
Rate -1.0pp $295 -0.5pp $210 base $124 +0.5pp $36 +1.0pp $-54

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

UnitsBedsBathsEst. rent
Total (2 units) $2,940

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
$84,975
Closing costs
$10,197
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 26 events

  1. 2026-05-14
    listed $339,900 Active 1017-char remark
  2. 2022-03-28
    soldstatus $270,000
  3. 2022-03-25
    soldstatus $270,000 Closed 479-char remark
    Show marketing remark (479 chars)

    Move in ready! The main house has been recently updated including updated paint, flooring and basement. Large colonial home with in-law apartment total over 2500 square feet. Main house has 3 bed/1 bath, inlaw 2 bed/1 bath. Main house with granite counters, stainless steel appliances and hardwood floors. Several addtional updates completed about 7 years ago including boiler, roof, windows, vinyl siding, and updated electrical. Schedule your showing today this home wont last!

  4. 2022-01-25
    historical Under Contract - Continue to Show 479-char remark
    Show marketing remark (479 chars)

    Move in ready! The main house has been recently updated including updated paint, flooring and basement. Large colonial home with in-law apartment total over 2500 square feet. Main house has 3 bed/1 bath, inlaw 2 bed/1 bath. Main house with granite counters, stainless steel appliances and hardwood floors. Several addtional updates completed about 7 years ago including boiler, roof, windows, vinyl siding, and updated electrical. Schedule your showing today this home wont last!

  5. 2022-01-20
    listed $274,900 Active 479-char remark
    Show marketing remark (479 chars)

    Move in ready! The main house has been recently updated including updated paint, flooring and basement. Large colonial home with in-law apartment total over 2500 square feet. Main house has 3 bed/1 bath, inlaw 2 bed/1 bath. Main house with granite counters, stainless steel appliances and hardwood floors. Several addtional updates completed about 7 years ago including boiler, roof, windows, vinyl siding, and updated electrical. Schedule your showing today this home wont last!

  6. 2021-12-06
    soldstatus $205,000 Closed
    Show marketing remark (393 chars)

    Large colonial home with in-law apartment total over 2500 square feet. Main house has 3 bed/1 bath, inlaw 2 bed/1 bath. Recently updated kitchen in main house with granite counters, stainless steel appliances and hardwood floors. Several updates completed about 6 years ago including boiler, roof, windows, vinyl siding, and updated electrical. Schedule your showing today this home wont last!

  7. 2021-10-25
    status Active
    Show marketing remark (393 chars)

    Large colonial home with in-law apartment total over 2500 square feet. Main house has 3 bed/1 bath, inlaw 2 bed/1 bath. Recently updated kitchen in main house with granite counters, stainless steel appliances and hardwood floors. Several updates completed about 6 years ago including boiler, roof, windows, vinyl siding, and updated electrical. Schedule your showing today this home wont last!

  8. 2021-10-09
    status Active
    Show marketing remark (393 chars)

    Large colonial home with in-law apartment total over 2500 square feet. Main house has 3 bed/1 bath, inlaw 2 bed/1 bath. Recently updated kitchen in main house with granite counters, stainless steel appliances and hardwood floors. Several updates completed about 6 years ago including boiler, roof, windows, vinyl siding, and updated electrical. Schedule your showing today this home wont last!

  9. 2021-09-29
    historical Under Contract - Continue to Show
    Show marketing remark (393 chars)

    Large colonial home with in-law apartment total over 2500 square feet. Main house has 3 bed/1 bath, inlaw 2 bed/1 bath. Recently updated kitchen in main house with granite counters, stainless steel appliances and hardwood floors. Several updates completed about 6 years ago including boiler, roof, windows, vinyl siding, and updated electrical. Schedule your showing today this home wont last!

  10. 2021-09-22
    listed $229,900 Active
    Show marketing remark (393 chars)

    Large colonial home with in-law apartment total over 2500 square feet. Main house has 3 bed/1 bath, inlaw 2 bed/1 bath. Recently updated kitchen in main house with granite counters, stainless steel appliances and hardwood floors. Several updates completed about 6 years ago including boiler, roof, windows, vinyl siding, and updated electrical. Schedule your showing today this home wont last!

  11. 2015-04-20
    soldstatus $179,900
  12. 2015-04-16
    soldstatus $179,900
  13. 2015-03-16
    historical
  14. 2015-03-12
    listed $179,900
  15. 2014-06-05
    soldstatus $42,000
  16. 2014-03-20
    soldstatus $38,850
  17. 2014-02-13
    listed $41,000
  18. 2010-07-01
    historical
  19. 2008-10-15
    listed $99,000
  20. 2000-03-31
    soldstatus $92,200
  21. 2000-03-30
    soldstatus $92,200
  22. 1999-12-11
    listed $89,900
  23. 1999-11-09
    historical
  24. 1999-08-09
    listed $89,900
  25. 1999-03-01
    historical
  26. 1998-09-01
    listed $89,900

ⓘ 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
$3,296 · $275/mo
Projected year-2 tax
$5,285 · $440/mo
Expected delta
+$1,989/yr (+$166/mo · 60.3%)

ⓘ 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 4/10 Moderate 7 d/yr ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 62% 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
$35,280
− Mortgage interest
−$19,040
− Property taxes
−$3,296
− Insurance
−$1,700
− Repairs & maintenance
−$2,822
− Management
−$2,822
− Depreciation
−$9,888
Taxable loss
−$4,288
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,029
After-tax cash flow
$2,515/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
Plainfield School District
NCES district ID
0903270
Math proficiency
24% ▼ -16.00%
Reading proficiency
41% ▼ -17.00%
Median HH income
$62,056
Composite
29.36/100
National rank
#6531
State rank
#117 of 153 in CT

Livability — Moosup

Score
67/100
State rank
#113
US rank
#10397

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,884

Population outlook (Northeastern Connecticut County) Hauer SSP2

By 2040
104,160

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 6% Two or more races 4% Black 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 18% Slovak 3% Romanian 3%
Foreign-born
4% · Canada
Languages at home
92% English-only · French/Haitian/Cajun 4% Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Northeastern Connecticut

2024 margin
R (+15.4) · D 41.5% · R 57.0% · Other 1.5%
All cycles
2024: R+15.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.18%
Current HPI
311.7013
Rent YoY
Metro
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+278.1% since first listed
27 events — show timeline
  • 2026-05-21 Pending Smart MLS
  • 2026-05-14 Listed $339,900 Smart MLS
  • 2022-03-28 Sold (Public Records) $270,000 Public Records
  • 2022-03-25 Sold (MLS) $270,000 Smart MLS
  • 2022-01-25 Contingent Smart MLS
  • 2022-01-20 Listed $274,900 Smart MLS
  • 2021-12-06 Sold (MLS) $205,000 Smart MLS
  • 2021-10-25 Relisted Smart MLS
  • 2021-10-09 Relisted Smart MLS
  • 2021-09-29 Contingent Smart MLS
  • 2021-09-22 Listed $229,900 Smart MLS
  • 2015-04-20 Sold (Public Records) $179,900 Public Records
  • 2015-04-16 Sold (MLS) $179,900 Smart MLS
  • 2015-03-16 Listing Removed Smart MLS
  • 2015-03-12 Listed $179,900 Smart MLS
  • 2014-06-05 Sold (Public Records) $42,000 Public Records
  • 2014-03-20 Sold (MLS) $38,850 Smart MLS
  • 2014-02-13 Listed $41,000 Smart MLS
  • 2010-07-01 Listing Removed Smart MLS
  • 2008-10-15 Listed $99,000 Smart MLS
  • 2000-03-31 Sold (Public Records) $92,200 Public Records
  • 2000-03-30 Sold (MLS) $92,200 Smart MLS
  • 1999-12-11 Listed $89,900 Smart MLS
  • 1999-11-09 Listing Removed Smart MLS
  • 1999-08-09 Listed $89,900 Smart MLS
  • 1999-03-01 Listing Removed Smart MLS
  • 1998-09-01 Listed $89,900 Smart MLS

Property tax history

-0.3%/yr

Latest (2022): $3,296 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…