CashFlowRE
Sign in Sign up
744 Canaan Road Rd #23
B- Composite 66.08
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +5.8/15.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$59,000

744 Canaan Road Rd #23 · Bridgeport, CT 06610
2 bd · 1.0 ba · 650 sqft · Condo · 62 Days on market
Built 1956 $91/sqft · at area comps Est $57k · at est. $584/mo HOA · 34% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 744 Canaan Road, Unit #23, Bridgeport, CT 06610-a cozy and inviting 2-bedroom, 1-bath unit perfect for someone looking for a fresh start. This well-maintained home offers plenty of closet space, an in-unit washer for added convenience, and comfortable living throughout. The association includes grounds maintenance, heat, hot water, and taxes, making for easy, worry-free ownership. Owner occupancy is required, creating a more stable and welcoming community atmosphere.

Key facts

  • $584 HOA
  • Built 1956
  • Listed 62 days

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-bed/1.0-bath condo listed at $59k.

Deal economics

  • At list price, monthly cash flow is $376 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $59k).
  • Recommended offer: $55k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.9% vs local median 5.0% in Bridgeport — 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 81/100 on livability (#15 in CT, #1,374 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime C-, employment D+, schools D-.
  • Bridgeport School District (urban): math 9% / reading 19% proficiency, ranked #151 of 153 in CT (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 97% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 68 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 852 units permitted in Greater Bridgeport Planning Region in 2024 (698 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($52k/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 $408 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 15y 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 $24k; list at $59k implies a 146% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 34% of rent; built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 51% 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 $55,460 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. 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.
  9. 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.
  10. 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
2.93%
Cap rate
13.94%
Cash-on-cash
27.30%
DSCR
2.21
GRM
2.8

CMA / ARV

ARV (median comp)
$56,881
List price
$59,000
Delta
3.73%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
21.7%
Equity multiple
1.89×
Total profit
$14,761
Equity at exit
$8,797
10-year hold
IRR
30.1%
Equity multiple
3.74×
Total profit
$45,239
Equity at exit
$5,101

Cash invested: $16,520 (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 06610

Home prices YoY
-7.5%
Active inventory
68
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$1,731 high interval (Pro) →
Mortgage (P&I)
$309
Tax est. 1.5%
$74 /mo · $885/yr
Insurance
$25
HOA
$584
Vacancy / Maint / Mgmt
$364
Net cashflow
$376

Break-even live

Break-even rent $1,255
Max offer price $59,000
Occupancy floor 73%

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
$14,750
Closing costs
$1,770
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
250 N Bishop Ave #19 Bridgeport, CT 1.0 1.0 638 $1,650 $2.59 43d 1 0.13mi
250 N Bishop Ave Bridgeport, CT 1.0 1.0 611 $1,425 $2.33 23d 2 0.13mi
250 N Bishop Ave #1 Bridgeport, CT 1.0 1.0 583 $1,650 $2.83 11d 1 0.13mi
235 Henry Ave Unit 12E Stratford, CT 1.0 1.0 692 $1,695 $2.45 10d 1 0.23mi
86 Birdsey St Unit 3R Bridgeport, CT 1.0 1.0 650 $1,350 $2.08 43d 1 0.46mi
192 Peace St Unit 1st floor Stratford, CT 2.0 1.0 712 $2,000 $2.81 43d 1 0.61mi
600 Bond St Unit 112 Bridgeport, CT 1.0 1.0 545 $2,250 $4.13 43d 1 0.68mi
556 Hollister St Stratford, CT 1.0–2.0 1.0 725 $2,295 $3.17 11d 4 0.77mi
1150 Ogden Street Ext Unit 102 Bridgeport, CT 1.0 1.0 700 $1,425 $2.04 14d 1 0.80mi
1525 Central Ave Bridgeport, CT 1.0 1.0 625 $1,550 $2.48 43d 3 0.94mi
231 Goddard Ave Unit 3RD Bridgeport, CT 2.0 1.0 618 $1,700 $2.75 3d 1 1.10mi
145 Cowles St Unit B7 Bridgeport, CT 1.0 1.0 600 $1,325 $2.21 3d 1 1.19mi
1254 Pembroke St Unit 1st Floor Bridgeport, CT 2.0 1.0 738 $1,850 $2.51 14d 1 1.19mi
186 Louisiana Ave Unit D Bridgeport, CT 1.0 1.0 650 $1,700 $2.62 21d 1 1.27mi
647 Union Ave Unit 2 Bridgeport, CT 2.0 1.0 750 $1,675 $2.23 3d 1 1.28mi
1333 E Main St Apt 1 Bridgeport, CT 2.0 1.0 700 $1,700 $2.43 3d 1 1.34mi
1333 E Main St #5 Bridgeport, CT 2.0 1.0 700 $1,650 $2.36 3d 1 1.34mi
154 Virginia Ave Unit B Bridgeport, CT 1.0 1.0 650 $1,800 $2.77 43d 1 1.34mi
498 Sherwood Pl Stratford, CT 3.0 1.0–2.0 984 $2,622 $2.66 21d 5 1.41mi
1111 Stratford Ave Stratford, CT 2.0 1.0–2.0 809 $2,750 $3.40 43d 7 1.47mi
3699 Broadbridge Ave #101 Stratford, CT 1.0 1.0 680 $1,700 $2.50 23d 1 1.49mi
3699 Broadbridge Ave #101 Stratford, CT 1.0 1.0 680 $1,700 $2.50 43d 1 1.49mi

HOA detail condo

Monthly dues
$584 · $7,008/yr
Likely covers
waterlandscaping
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 26 events

  1. 2026-06-18
    days on market $59,000 Active 62 DOM
  2. 2026-06-17
    days on market $59,000 Active 61 DOM
  3. 2026-06-16
    days on market $59,000 Active 60 DOM
  4. 2026-06-15
    days on market $59,000 Active 59 DOM
  5. 2026-06-13
    days on market $59,000 Active 57 DOM
  6. 2026-06-13
    days on market $59,000 Active 56 DOM
  7. 2026-06-10
    days on market $59,000 Active 54 DOM
  8. 2026-06-09
    days on market $59,000 Active 53 DOM
  9. 2026-06-08
    days on market $59,000 Active 52 DOM
  10. 2026-06-07
    days on market $59,000 Active 51 DOM
  11. 2026-06-05
    days on market $59,000 Active 48 DOM
  12. 2026-06-03
    days on market $59,000 Active 47 DOM
  13. 2026-06-03
    days on market $59,000 Active 46 DOM
  14. 2026-06-01
    days on market $59,000 Active 45 DOM
  15. 2026-05-31
    days on market $59,000 Active 44 DOM
  16. 2026-04-17
    listed $59,000 Active 482-char remark
    Show marketing remark (482 chars)

    Welcome to 744 Canaan Road, Unit #23, Bridgeport, CT 06610-a cozy and inviting 2-bedroom, 1-bath unit perfect for someone looking for a fresh start. This well-maintained home offers plenty of closet space, an in-unit washer for added convenience, and comfortable living throughout. The association includes grounds maintenance, heat, hot water, and taxes, making for easy, worry-free ownership. Owner occupancy is required, creating a more stable and welcoming community atmosphere.

  17. 2026-01-31
    historical
  18. 2025-11-11
    price $65,000
  19. 2025-06-27
    listed $75,000 Active
  20. 2019-02-26
    soldstatus $24,000 Closed
  21. 2019-01-11
    historical Under Contract - Continue to Show
  22. 2018-10-07
    listed $30,000 Active
  23. 2017-01-18
    historical
  24. 2016-07-18
    listed $45,000
  25. 2012-09-07
    soldstatus $17,000
  26. 2011-07-06
    listed $20,000

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

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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 51% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$20,773
− Mortgage interest
−$3,305
− Property taxes
−$885
− Insurance
−$295
− Repairs & maintenance
−$1,662
− Management
−$1,662
− HOA
−$7,008
− Depreciation
−$1,716
Taxable income
$4,240
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,018
After-tax cash flow
$3,492/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
Bridgeport School District
NCES district ID
0900450
Math proficiency
9% ▼ -7.00%
Reading proficiency
19% ▼ -10.00%
Median HH income
$41,507
Composite
12.09/100
National rank
#9656
State rank
#151 of 153 in CT

Livability — Bridgeport

Score
81/100
State rank
#15
US rank
#1374

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bridgeport, CT
County
Fairfield County · 765,532 people
City population
149,153
Metro
Bridgeport-Stamford-Norwalk, CT
Population (ZIP)
22,020
Household income
$51,634
Rent vs Own
50.6% rent · 49.4% own
Severe rent burden
1368.0

Population outlook (Greater Bridgeport County) Hauer SSP2

By 2040
365,581

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Hispanic / Latino 51% Black 23% White 20% Two or more races 14% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 30% Dominican 6%
Common ancestry
Romanian 4% Estonian 3% Hispanic 2%
Foreign-born
31% · Canada, Jamaica, Vietnam
Languages at home
47% English-only · Spanish 40% Other Indo-European 5% Russian/Polish/Slavic 3%

Political lean MEDSL · Greater Bridgeport

2024 margin
Strong D (+23.3) · D 60.9% · R 37.6% · Other 1.5%
All cycles
2024: D+23.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.78%
Current HPI
370.1432
Rent YoY
Metro
Bridgeport-Stamford-Norwalk, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+195.0% since first listed
11 events — show timeline
  • 2026-04-17 Listed $59,000 Smart MLS
  • 2026-01-31 Listing Removed Smart MLS
  • 2025-11-11 Price Changed $65,000 Smart MLS
  • 2025-06-27 Listed $75,000 Smart MLS
  • 2019-02-26 Sold (MLS) $24,000 Smart MLS
  • 2019-01-11 Contingent Smart MLS
  • 2018-10-07 Listed $30,000 Smart MLS
  • 2017-01-18 Listing Removed Smart MLS
  • 2016-07-18 Listed $45,000 Smart MLS
  • 2012-09-07 Sold (MLS) $17,000 Smart MLS
  • 2011-07-06 Listed $20,000 Smart MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…