6 bd · 3.0 ba ·
3,591 sqft ·
Built 1840
· MultiFamily
· Under Contract
· 8 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$4,572/mo
Mortgage (P&I)
−$1,966
Tax + insurance
−$625
HOA
−$0
Vac / Maint / Mgmt
−$960
Net cashflow
$1,021/mo
Annual
$12,252/yr
Cap rate
9.56%
Cash-on-cash
11.67%
DSCR
1.52
1% rule
1.22%
Cash to close
$104,972
Investor read
This is a 3 × 2-bed/?-bath units multifamily listed at $375k. Condition is rated fair.
At list price, monthly cash flow is $1k ($12k/yr) — positive. Per door: $340/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($5k rent vs $375k).
Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
Location reads 66/100 on livability (#117 in CT) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A; Watch: health & safety D+, schools D-, amenities F.
Putnam School District (suburban): math 25% / reading 34% proficiency, ranked #126 of 153 in CT (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
Watch-outs: built in 1840 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 59 active listings in the ZIP; 149 units permitted in Northeastern Connecticut Planning Region in 2024 (0 in 5+ unit buildings).
At projected returns (-3.0% appreciation + 3.0% rent growth), your $105k cash investment doubles in ~10 years — after that, you're playing with house money.
Climate carrying-cost: major wind risk, 58% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Cap rate 9.6% vs local median 3.4% in Putnam — 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.
Questions for listing agent
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1840 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
Repairs flagged (vision-AI assessment)
Major: Kitchen cabinets
— The cabinets are visibly worn and need to be replaced or refinished.
Major: Bathroom fixtures
— The bathroom fixtures are outdated and need to be replaced with modern, functional ones.
Moderate: Exterior siding
— The siding shows signs of wear and discoloration, which may require repainting or replacement.
Minor: Landscaping
— The landscaping appears somewhat unkempt and could benefit from some trimming and planting.
CashFlowRE · CFR-636WME5S0SJNY5
· Data 3 weeks agocashflowre.app · 2026-05-29