CashFlowRE
Sign in Sign up
329 Bronson Rd Multi-family
C+ Composite 63.42
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 +20.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.6/10.0
  • Schools +6.3/10.0
  • 1% rule +5.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$675,000

329 Bronson Rd · Southport, CT 06890
4 bd · 3.0 ba · 1,984 sqft · MultiFamily public records · 8 Days on market
Built 1946 0.28 ac lot Est $964k · 30% under ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Reduced!! Location, location and Location! Here is a chance to build some sweet equity that you have been waiting for! With 4 Bedrooms and 3 full bathrooms there is room for all. Living room with a fireplace along with two additional sitting room to accommodate all your guests. Partially fenced in yard, detached garage. Central air, gas heat, tankless hot water heater , 2 car detached garage, drive way long enough to accommodate all your cars and much more. Connecticut Choice Realty LLC and Raine company makes no representing of the condition of the home and the MLS information supplied. Please do your diligence. Please visit www. Hudhomestore.com and follow the directions to make an offer.

Key facts

  • Gas heat
  • Central air
  • Detached garage

Tags

PARTIALLY FENCED YARDCENTRAL AIRGAS HEATTANKLESS HOT WATER HEATERDETACHED GARAGE

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 4-bed/3.0-bath multifamily listed at $675k.

Deal economics

  • At list price, monthly cash flow is $927 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $675k).

Location & tenants

  • Location reads 81/100 on livability (#22 in CT, #1,590 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: commute C-, amenities F, cost of living F.
  • Fairfield School District (suburban): math 61% / reading 72% proficiency, ranked #21 of 153 in CT (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 7% free/reduced lunch — higher-income household profile.
  • Zoned schools: Mill Hill School (math 67% / reading 77%, grade A-, #62 of 553 statewide, top 13%, 404 students, 10% FRL); Fairfield Ludlowe High School (math 69% / reading 85%, grade A-, #9 of 194 statewide, top 4%, 1,498 students, 15% FRL).
  • Market conditions: 28 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 852 units permitted in Greater Bridgeport Planning Region in 2024 (698 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $20k of value loss. Plan a longer hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts; this cycle's ask has dropped $70k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 67% 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 $675,000

Questions for the listing agent

  1. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.06%
Cap rate
7.94%
Cash-on-cash
5.89%
DSCR
1.26
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$964,224
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
43 Helen St 0.65mi 4/2.0 1,890 (-5%) 5mo $728,888 $386 54
209 S Pine Creek Rd 0.60mi 3/2.0 (-1) 2,059 (+4%) 4mo $1,000,000 $486 53

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
-7.2%
Equity multiple
0.73×
Total profit
$-50,158
Equity at exit
$100,645
10-year hold
IRR
2.4%
Equity multiple
1.17×
Total profit
$33,021
Equity at exit
$58,362

Cash invested: $189,000 (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 06890

Active inventory
28
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$7,183 high interval (Pro) →
Mortgage (P&I)
$3,540
Tax from tax record
$926 /mo · $11,117/yr
Insurance
$281
HOA
$0
Vacancy / Maint / Mgmt
$1,508
Net cashflow
$927

Break-even live

Break-even rent $6,009
Max offer price $675,000
Occupancy floor 82%

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
$168,750
Closing costs
$20,250
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20 Chelsea St Fairfield, CT 4.0 2.5 2518 $7,500 $2.98 43d 1 0.29mi
798 Mill Plain Rd Fairfield, CT 3.0 1.5 1894 $6,000 $3.17 23d 1 0.72mi
860 Oldfield Rd Fairfield, CT 3.0 2.5 2150 $6,000 $2.79 43d 1 0.90mi
427 Westford Dr Southport, CT 3.0 2.0 1280 $4,800 $3.75 10d 1 1.08mi
46 Parkway Fairfield, CT 3.0 2.0 1831 $5,450 $2.98 14d 1 1.10mi
146 Oxford Rd Southport, CT 3.0 2.5 1792 $8,850 $4.94 2d 1 1.12mi
447 Reef Rd Fairfield, CT 3.0 2.5 1972 $8,000 $4.06 43d 1 1.31mi
503 Reef Rd Fairfield, CT 5.0 2.5 1632 $18,000 $11.03 43d 1 1.36mi
510 Reef Rd Fairfield, CT 3.0 1.5 1908 $12,000 $6.29 23d 1 1.36mi
27 Reef Ct Fairfield, CT 4.0 1.0 1267 $6,000 $4.74 43d 1 1.42mi

Listing history 9 events

  1. 2026-04-07
    status Under Contract
  2. 2026-04-07
    price $675,000
  3. 2026-03-30
    historical
  4. 2026-03-30
    status Active
  5. 2026-03-30
    listed $745,000 Active
  6. 2026-03-04
    status Under Contract
  7. 2026-02-25
    status Active
  8. 2026-02-14
    status Under Contract
  9. 2026-02-04
    listed $745,000 Active

ⓘ 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
$11,117 · $926/mo
Projected year-2 tax
$12,781 · $1,065/mo
Expected delta
+$1,664/yr (+$139/mo · 15.0%)

ⓘ 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 ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 67% chance of damaging wind over 30 yrs
  • 🫁 Air quality 8/10 Severe 13 unhealthy d/yr today · 18 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
$86,199
− Mortgage interest
−$37,810
− Property taxes
−$11,117
− Insurance
−$3,375
− Repairs & maintenance
−$6,896
− Management
−$6,896
− Depreciation
−$19,636
Taxable income
$468
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$112
After-tax cash flow
$11,015/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
Fairfield School District
NCES district ID
0901530
Math proficiency
61% ▼ -10.00%
Reading proficiency
72% ▼ -7.00%
Median HH income
$119,139
Composite
63.03/100
National rank
#650
State rank
#21 of 153 in CT

Livability — Southport

Score
81/100
State rank
#22
US rank
#1590

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,566

Population outlook (Greater Bridgeport County) Hauer SSP2

By 2040
365,581

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Asian 5% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Romanian 6% Slovak 5% Lithuanian 2%
Foreign-born
8% · Canada, Dominican Republic
Languages at home
90% English-only · Other Indo-European 5% Spanish 3% Russian/Polish/Slavic 1%

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
▼ -103.54%
Current HPI
188.7723
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

-9.4% since first listed
9 events — show timeline
  • 2026-04-07 Pending Smart MLS
  • 2026-04-07 Price Changed $675,000 Smart MLS
  • 2026-03-30 Listing Removed Smart MLS
  • 2026-03-30 Relisted Smart MLS
  • 2026-03-30 Listed $745,000 Smart MLS
  • 2026-03-04 Pending Smart MLS
  • 2026-02-25 Relisted Smart MLS
  • 2026-02-14 Pending Smart MLS
  • 2026-02-04 Listed $745,000 Smart MLS

Property tax history

+1.5%/yr

Latest (2023): $11,117 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…