CashFlowRE
Sign in Sign up
156 Mather St
D Composite 42.71
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.8/30.0
  • 1% rule +4.1/10.0
  • Livability +3.9/5.0
  • Schools +3.3/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • Appreciation +0.0/10.0

$299,900

156 Mather St · North Haven, CT 06517
3 bd · 1.0 ba · 1,552 sqft · SingleFamily public records · 17 Days on market
Built 1924 6,098 sqft lot $193/sqft · 28% below area Est $418k · 28% under

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

Listing remarks MLS

Charming well built col. Conv. To major highways and shopping beautiful wd flrs.Lr w/fp sunroom formal dr and lg dining area full bsmt level yd 1 car gar. A wonderful family home.Try to give some notice for showings.

Key facts

  • Walk-in closet
  • Dedicated prep area
  • Walk-up attic

Tags

ORIGINAL HARDWOOD FLOORSCOZY LIVING ROOM FIREPLACESUN-FILLED ENCLOSED PORCHDEDICATED PREP AREAWALK-IN CLOSETWALK-UP ATTIC

Property features AI

Exterior

  • Parking: Detached garage (1-car)
  • Utilities: Public water connected; Public sewer connected; 40-gallon natural gas hot water tank
  • Home design: Single-family home
  • Construction: Frame construction; Concrete foundation
  • Exterior features: Level, dry lot; Walk-to-water location; Aluminum siding; Asphalt shingle roof; Blue-grey exterior color

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: Three bedrooms
  • Bathrooms: One full bathroom
  • Heating & cooling: Hot water heating with natural gas; Ceiling fans; Window unit(s)
  • Interior features: Seven total rooms; One fireplace; Full basement; Has attic (partially finished, floored, walk-up); Sitting room
  • Laundry & utility: Washer and electric dryer in lower level/basement

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-bed/1.0-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-244 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $257k (14.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $274k (8.7% below list).
  • Recommended offer: $257k (14.4% below list) — sets the bar for cash-flow.
  • Cap rate 5.3% vs local median 4.0% in North 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 78/100 on livability (#39 in CT, #2,723 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: amenities F, commute F, cost of living D-.
  • Hamden School District (suburban): math 30% / reading 43% proficiency, ranked #106 of 153 in CT (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Spring Glen School (math 68% / reading 73%, grade A-, #75 of 553 statewide, top 14%, 370 students, 24% FRL); Hamden Middle School (math 27% / reading 43%, grade F, #123 of 175 statewide, top 70%, 811 students, 40% FRL); Hamden High School (math 21% / reading 44%, grade F, #125 of 194 statewide, top 66%, 1,672 students, 39% FRL) — zoned schools at 34% FRL track the district average.
  • Market conditions: Rents flat; 83 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,059 units permitted in South Central Connecticut Planning Region in 2024 (779 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($105k/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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($295k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 26y ago; this cycle's ask has dropped $30k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $141k; list at $300k implies a 113% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1924 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 55% 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 $256,743 (14.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  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
0.91%
Cap rate
5.32%
Cash-on-cash
-3.49%
DSCR
0.84
GRM
9.1

CMA / ARV

ARV (median comp)
$418,308
List price
$299,900
Delta
-7.96%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
235 Treadwell St 0.19mi 3/2.0 1,635 (+5%) 2mo $265,000 $162 76
36 Quentin St 0.27mi 3/1.5 1,350 (-13%) 0mo $415,000 $307 63
113 Central Ave 0.59mi 3/1.0 1,435 (-8%) 1mo $409,000 $285 59
163 Waite St 0.46mi 3/2.5 1,458 (-6%) 4mo $449,900 $309 59
140 Hawthorne Ave 0.62mi 3/1.5 1,636 (+5%) 10mo $385,000 $235 52
24 Paramount Ave 0.65mi 3/1.5 1,447 (-7%) 7mo $252,000 $174 51
32 Barraclough Ave 0.75mi 3/1.5 1,460 (-6%) 6mo $265,000 $182 48
184 Greenway St 0.64mi 3/1.0 1,329 (-14%) 1mo $365,000 $275 45
91 Gillies Rd 0.71mi 3/1.5 1,682 (+8%) 8mo $449,000 $267 44
19 Lakeview Ave 0.68mi 4/2.0 (+1) 1,664 (+7%) 6mo $296,400 $178 42
77 Hillcrest Ave 0.75mi 3/1.5 1,760 (+13%) 1mo $404,000 $230 40
15 Central Ave 0.63mi 4/1.5 (+1) 1,744 (+12%) 5mo $245,000 $140 39

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 · 0.21% rent growth · sell at horizon

5-year hold
IRR
-25.8%
Equity multiple
0.15×
Total profit
$-71,386
Equity at exit
$44,716
10-year hold
IRR
-37.8%
Equity multiple
-0.31×
Total profit
$-110,210
Equity at exit
$25,930

Cash invested: $83,972 (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 06517

Rents YoY
0.2%
Active inventory
83
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,738 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$709 /mo · $8,513/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$575
Net cashflow
$-244

Break-even live

Break-even rent $3,047
Max offer price $256,743
Occupancy floor

Sensitivity live

Price -10% $-75 -5% $-159 +0% $-244 +5% $-329 +10% $-414
Rent -10% $-461 -5% $-352 +0% $-244 +5% $-136 +10% $-28
Rate -1.0pp $-93 -0.5pp $-168 base $-244 +0.5pp $-322 +1.0pp $-401

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
$74,975
Closing costs
$8,997
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1410 Whitney Ave Unit B2 Hamden, CT 2.0 1.5 1338 $2,600 $1.94 13d 1 0.24mi
64 N Lake Dr Unit C2 Hamden, CT 3.0 2.0 1475 $2,800 $1.90 4d 1 0.25mi
157 Leeder Hill Dr #206 Hamden, CT 2.0 2.5 1717 $3,000 $1.75 4d 1 0.37mi
30 Coram St Unit 1 Hamden, CT 2.0 1.0 1200 $2,650 $2.21 4d 1 0.43mi
30 Coram St Unit 2 Hamden, CT 2.0 1.0 1200 $2,350 $1.96 13d 1 0.43mi
30 Coram St Unit Coram 30-2 Hamden, CT 2.0 1.0 1200 $2,350 $1.96 4d 1 0.43mi
30 Coram St Unit Coram 30-1 Hamden, CT 2.0 1.0 1200 $2,650 $2.21 4d 1 0.43mi
380 Mather St Hamden, CT 2.0 1.0–2.0 867 $3,175 $3.66 46d 16 0.49mi
53 Lilac Ave Hamden, CT 3.0 1.5 1427 $2,800 $1.96 13d 1 0.50mi
53 Turner Ave Hamden, CT 3.0 1.0 1172 $3,600 $3.07 4d 1 0.52mi
365 Mather St #43 Hamden, CT 2.0 2.0 1100 $2,250 $2.05 4d 1 0.52mi
196 Waite St Hamden, CT 2.0 1.0 1159 $2,700 $2.33 23d 1 0.54mi
26 Cumley St Hamden, CT 4.0 1.0 1746 $3,500 $2.00 4d 1 0.68mi
38 Grandview Ave Hamden, CT 3.0 1.5 1658 $3,650 $2.20 5d 1 0.77mi
17 Hobson Ave Unit 2 Hamden, CT 4.0 2.0 1300 $2,700 $2.08 4d 1 0.80mi
89 Beacon St Unit 2nd Floor Hamden, CT 3.0 1.0 1200 $2,000 $1.67 4d 1 0.85mi
97 Beacon St Unit 1st Fl Hamden, CT 2.0 1.0 1178 $2,050 $1.74 4d 1 0.87mi
97 Beacon St Unit 3rd fl Hamden, CT 2.0 1.0 1100 $1,850 $1.68 4d 1 0.87mi
70 Circular Ave Hamden, CT 3.0 1.0 1100 $2,100 $1.91 4d 1 0.92mi
317 Mill Rock Rd Hamden, CT 3.0 2.0 1102 $2,400 $2.18 46d 1 0.93mi
351 Mill Rock Rd Unit 351 Hamden, CT 3.0 1.5 1102 $4,500 $4.08 4d 1 0.93mi
54 Bradley Ave Unit 2 Hamden, CT 3.0 1.0 1100 $1,895 $1.72 46d 1 0.99mi
1097 Dixwell Ave Hamden, CT 4.0 1.0 2005 $1,750 $0.87 13d 1 1.04mi
130 Woodin St Hamden, CT 2.0 1.0 1500 $2,000 $1.33 46d 1 1.19mi
304 Fairview Ave Hamden, CT 3.0 1.5 1140 $2,700 $2.37 21d 1 1.23mi
161 Fairview Ave #161 Hamden, CT 3.0 1.5 1284 $3,900 $3.04 46d 1 1.36mi
676 Mix Ave Hamden, CT 2.0 1.0–2.0 810 $2,200 $2.72 4d 1 1.40mi
38 Read St New Haven, CT 2.0 1.0 1200 $1,700 $1.42 25d 1 1.42mi
32 Alstrum St #2 Hamden, CT 3.0 1.0 1656 $2,000 $1.21 4d 1 1.44mi
393 Huntington St New Haven, CT 3.0 1.0 1154 $2,800 $2.43 46d 1 1.46mi
402 Huntington St Unit 2 New Haven, CT 3.0 1.0 1108 $1,800 $1.62 25d 1 1.48mi
312 Huntington St New Haven, CT 3.0 1.0 1100 $1,950 $1.77 16d 1 1.49mi
224 Huntington St Unit 1 New Haven, CT 2.0 1.0 1362 $2,750 $2.02 5d 1 1.49mi
753 Winchester Ave New Haven, CT 2.0 1.0 1200 $2,400 $2.00 5d 1 1.50mi

Listing history 14 events

  1. 2026-06-09
    status $299,900 Under Contract 17 DOM
  2. 2026-06-08
    days on market $299,900 Under Contract - Continue to Show 17 DOM
  3. 2026-06-07
    statusdays on market $299,900 Under Contract - Continue to Show 16 DOM
  4. 2026-06-05
    days on market $299,900 Active 13 DOM
  5. 2026-06-03
    pricestatusdays on market $299,900 Active 12 DOM
  6. 2026-06-03
    days on market $329,900 Under Contract - Continue to Show 11 DOM
  7. 2026-06-01
    days on market $329,900 Under Contract - Continue to Show 10 DOM
  8. 2026-05-31
    days on market $329,900 Under Contract - Continue to Show 9 DOM
  9. 2026-05-15
    historical
  10. 2026-05-01
    price $385,000
  11. 2026-04-17
    listed $389,900 Active
  12. 2026-04-10
    historical
  13. 2001-03-29
    soldstatus $141,000 216-char remark
    Show marketing remark (216 chars)

    Charming well built col. Conv. To major highways and shopping beautiful wd flrs.Lr w/fp sunroom formal dr and lg dining area full bsmt level yd 1 car gar. A wonderful family home.Try to give some notice for showings.

  14. 2000-08-31
    listed $144,500 216-char remark
    Show marketing remark (216 chars)

    Charming well built col. Conv. To major highways and shopping beautiful wd flrs.Lr w/fp sunroom formal dr and lg dining area full bsmt level yd 1 car gar. A wonderful family home.Try to give some notice for showings.

ⓘ 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
$8,513 · $709/mo
Projected year-2 tax
$8,513 · $709/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 6/10 Major 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 55% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$32,852
− Mortgage interest
−$16,799
− Property taxes
−$8,513
− Insurance
−$1,500
− Repairs & maintenance
−$2,628
− Management
−$2,628
− Depreciation
−$8,724
Taxable loss
−$7,940
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,906
After-tax cash flow
$-1,026/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
Hamden School District
NCES district ID
0901860
Math proficiency
30% ▼ -13.00%
Reading proficiency
43% ▼ -7.00%
Median HH income
$68,821
Composite
33.34/100
National rank
#5490
State rank
#106 of 153 in CT

Livability — North Haven

Score
78/100
State rank
#39
US rank
#2723

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
New Haven County · 688,236 people
City population
24,527
Metro
New Haven-Milford, CT
Population (ZIP)
14,221
Household income
$104,550
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
531.0

Population outlook (South Central Connecticut County) Hauer SSP2

By 2040
608,362

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 58% Black 19% Hispanic / Latino 17% Two or more races 7% Asian 2%
Hispanic origin (detail)
Puerto Rican 11% Dominican 2%
Common ancestry
Romanian 5% Scotch-Irish 2% Lithuanian 2%
Foreign-born
12% · Canada, Jamaica, United Kingdom
Languages at home
80% English-only · Spanish 12% French/Haitian/Cajun 2% Other Indo-European 1%

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
▼ -204.00%
Current HPI
255.2756
Rent YoY
▲ 0.21%
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

+107.5% since first listed
12 events — show timeline
  • 2026-06-08 Pending Smart MLS
  • 2026-06-05 Contingent Smart MLS
  • 2026-06-03 Relisted Smart MLS
  • 2026-06-03 Price Changed $299,900 Smart MLS
  • 2026-05-29 Contingent Smart MLS
  • 2026-05-22 Listed $329,900 Smart MLS
  • 2026-05-15 Listing Removed Smart MLS
  • 2026-05-01 Price Changed $385,000 Smart MLS
  • 2026-04-17 Listed $389,900 Smart MLS
  • 2026-04-10 Coming Soon Smart MLS
  • 2001-03-29 Sold (MLS) $141,000 Smart MLS
  • 2000-08-31 Listed $144,500 Smart MLS

Property tax history

+3.0%/yr

Latest (2023): $8,513 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…