CashFlowRE
Sign in Sign up
7 Woodland Park
C Composite 55.28
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 +22.1/30.0
  • 1% rule +9.3/10.0
  • DSCR +7.1/10.0
  • Schools +4.9/10.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.4/15.0
  • Appreciation +0.0/10.0

$159,900

7 Woodland Park · Shelton, CT 06484
2 bd · 1.0 ba · 840 sqft · Manufactured public records · 23 Days on market
Built 1989 $190/sqft · 11% above area Est $144k · 11% over $565/mo HOA · 25% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Amazingly affordable one level living in this 2 bedroom mobile home in wonderful Woodland park which is perfectly located in town. With low maintenance with vinyl siding and minimal lawn cutting and snow removal, this is a great first time home or a great place to retire without breaking the bank. Walk to the coffee shop across the street or take a short drive to Big Y, Walmart or the new Fountain Square as well as many other places located on Bridgeport Ave. This unit has newer C/A, hot water heater, is 5 yrs old, plumbing was all redone, natural gas heat and hot-water, open living/kitchen area, low taxes and a monthly land use fee which includes, trash, main road snow removal, sewer fees and taxes on the land. Good size primary bed with oversized closet. 5 yr old washer and dryer in the unit, off street parking for 2 cars, porch area, shed. Very hard to find something in Shelton at this price. $50 application fee for management approval of person applying to purchase the unit Sale subject to management approval

Key facts

  • Open floor plan
  • New landscaping
  • New roof

Tags

NEW ROOFNEW INSULATIONNEW LANDSCAPINGOPEN FLOOR PLANPLENTY OF CABINET SPACENEW VINYL FLOORING

Property features AI

Finance

  • HOA & community: Homeowner's association with monthly fee; HOA fee includes trash pickup, sewer, property management, and road maintenance

Exterior

  • Parking: Off-street parking; 2 parking spaces
  • Utilities: Public water connected; Public sewer connected; Natural gas hot water (40 gallon tank)
  • Home design: Single family home
  • Construction: Frame construction; Asphalt shingle roof; Grey exterior color; No foundation listed
  • Exterior features: Level lot; Vinyl siding; Aluminum siding

Interior

  • Kitchen: Oven/Range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot air heating; Natural gas heating
  • Interior features: Total of 4 rooms; Basement: None; Central air conditioning
  • Laundry & utility: Washer; Dryer; Laundry on main level

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 manufactured listed at $160k.

Deal economics

  • At list price, monthly cash flow is $258 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $158k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 3.1% in Shelton — 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 (#36 in CT, #2,479 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living F.
  • Shelton School District (suburban): math 46% / reading 62% proficiency, ranked #64 of 153 in CT (top 42%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+2.5%/yr); 143 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 502 units permitted in Naugatuck Valley Planning Region in 2024 (171 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 31y 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 $96k; list at $160k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 25% of rent.
  • Climate carrying-cost: major wind risk, 27% 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 $157,501 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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
1.43%
Cap rate
8.23%
Cash-on-cash
6.90%
DSCR
1.31
GRM
5.8

CMA / ARV

ARV (median comp)
$143,573
List price
$159,900
Delta
11.37%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.45% rent growth · sell at horizon

5-year hold
IRR
-6.3%
Equity multiple
0.77×
Total profit
$-10,459
Equity at exit
$23,842
10-year hold
IRR
2.6%
Equity multiple
1.18×
Total profit
$8,156
Equity at exit
$13,825

Cash invested: $44,772 (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 06484

Rents YoY
2.5%
Active inventory
143
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$2,283 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$76 /mo · $915/yr
Insurance
$67
HOA
$565
Vacancy / Maint / Mgmt
$480
Net cashflow
$258

Break-even live

Break-even rent $1,957
Max offer price $159,900
Occupancy floor 84%

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
$39,975
Closing costs
$4,797
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
303 Bridgeport Ave Shelton, CT 1.0 1.0 937 $2,300 $2.45 2d 1 1.01mi
6 Daybreak Ln Shelton, CT 1.0 1.0 600 $1,800 $3.00 43d 1 1.18mi
7 Acadia Ln Shelton, CT 1.0–2.0 1.0–2.0 995 $2,800 $2.81 2d 1 1.35mi

HOA detail

Monthly dues
$565 · $6,780/yr
Likely covers
watersewertrashgassnow removal

Listing history 36 events

  1. 2026-06-07
    statusdays on market $159,900 Under Contract 23 DOM
  2. 2026-06-03
    days on market $159,900 Active 20 DOM
  3. 2026-06-03
    days on market $159,900 Active 19 DOM
  4. 2026-06-01
    days on market $159,900 Active 18 DOM
  5. 2026-05-31
    days on market $159,900 Active 17 DOM
  6. 2026-05-13
    listed $159,900 Active 667-char remark
  7. 2024-09-16
    soldstatus $96,000 Closed 1028-char remark
    Show marketing remark (1028 chars)

    Amazingly affordable one level living in this 2 bedroom mobile home in wonderful Woodland park which is perfectly located in town. With low maintenance with vinyl siding and minimal lawn cutting and snow removal, this is a great first time home or a great place to retire without breaking the bank. Walk to the coffee shop across the street or take a short drive to Big Y, Walmart or the new Fountain Square as well as many other places located on Bridgeport Ave. This unit has newer C/A, hot water heater, is 5 yrs old, plumbing was all redone, natural gas heat and hot-water, open living/kitchen area, low taxes and a monthly land use fee which includes, trash, main road snow removal, sewer fees and taxes on the land. Good size primary bed with oversized closet. 5 yr old washer and dryer in the unit, off street parking for 2 cars, porch area, shed. Very hard to find something in Shelton at this price. $50 application fee for management approval of person applying to purchase the unit Sale subject to management approval

  8. 2024-09-03
    status Under Contract 1028-char remark
    Show marketing remark (1028 chars)

    Amazingly affordable one level living in this 2 bedroom mobile home in wonderful Woodland park which is perfectly located in town. With low maintenance with vinyl siding and minimal lawn cutting and snow removal, this is a great first time home or a great place to retire without breaking the bank. Walk to the coffee shop across the street or take a short drive to Big Y, Walmart or the new Fountain Square as well as many other places located on Bridgeport Ave. This unit has newer C/A, hot water heater, is 5 yrs old, plumbing was all redone, natural gas heat and hot-water, open living/kitchen area, low taxes and a monthly land use fee which includes, trash, main road snow removal, sewer fees and taxes on the land. Good size primary bed with oversized closet. 5 yr old washer and dryer in the unit, off street parking for 2 cars, porch area, shed. Very hard to find something in Shelton at this price. $50 application fee for management approval of person applying to purchase the unit Sale subject to management approval

  9. 2024-08-16
    historical Under Contract - Continue to Show 1028-char remark
    Show marketing remark (1028 chars)

    Amazingly affordable one level living in this 2 bedroom mobile home in wonderful Woodland park which is perfectly located in town. With low maintenance with vinyl siding and minimal lawn cutting and snow removal, this is a great first time home or a great place to retire without breaking the bank. Walk to the coffee shop across the street or take a short drive to Big Y, Walmart or the new Fountain Square as well as many other places located on Bridgeport Ave. This unit has newer C/A, hot water heater, is 5 yrs old, plumbing was all redone, natural gas heat and hot-water, open living/kitchen area, low taxes and a monthly land use fee which includes, trash, main road snow removal, sewer fees and taxes on the land. Good size primary bed with oversized closet. 5 yr old washer and dryer in the unit, off street parking for 2 cars, porch area, shed. Very hard to find something in Shelton at this price. $50 application fee for management approval of person applying to purchase the unit Sale subject to management approval

  10. 2024-08-07
    listed $110,000 Active 1028-char remark
    Show marketing remark (1028 chars)

    Amazingly affordable one level living in this 2 bedroom mobile home in wonderful Woodland park which is perfectly located in town. With low maintenance with vinyl siding and minimal lawn cutting and snow removal, this is a great first time home or a great place to retire without breaking the bank. Walk to the coffee shop across the street or take a short drive to Big Y, Walmart or the new Fountain Square as well as many other places located on Bridgeport Ave. This unit has newer C/A, hot water heater, is 5 yrs old, plumbing was all redone, natural gas heat and hot-water, open living/kitchen area, low taxes and a monthly land use fee which includes, trash, main road snow removal, sewer fees and taxes on the land. Good size primary bed with oversized closet. 5 yr old washer and dryer in the unit, off street parking for 2 cars, porch area, shed. Very hard to find something in Shelton at this price. $50 application fee for management approval of person applying to purchase the unit Sale subject to management approval

  11. 2019-07-10
    soldstatus $38,000 Closed
    Show marketing remark (139 chars)

    GREAT OPPORTUNITY AND VALUE FOR THIS HOME! PROPERTY IS TO BE SOLD IN "AS-IS" CONDITION. SUBJECT TO PARK APPLICATION AND APPROVAL.

  12. 2019-07-08
    historical
    Show marketing remark (139 chars)

    GREAT OPPORTUNITY AND VALUE FOR THIS HOME! PROPERTY IS TO BE SOLD IN "AS-IS" CONDITION. SUBJECT TO PARK APPLICATION AND APPROVAL.

  13. 2019-06-08
    historical Under Contract - Continue to Show
    Show marketing remark (139 chars)

    GREAT OPPORTUNITY AND VALUE FOR THIS HOME! PROPERTY IS TO BE SOLD IN "AS-IS" CONDITION. SUBJECT TO PARK APPLICATION AND APPROVAL.

  14. 2019-03-13
    price $39,900
    Show marketing remark (139 chars)

    GREAT OPPORTUNITY AND VALUE FOR THIS HOME! PROPERTY IS TO BE SOLD IN "AS-IS" CONDITION. SUBJECT TO PARK APPLICATION AND APPROVAL.

  15. 2019-01-24
    price $44,900
    Show marketing remark (139 chars)

    GREAT OPPORTUNITY AND VALUE FOR THIS HOME! PROPERTY IS TO BE SOLD IN "AS-IS" CONDITION. SUBJECT TO PARK APPLICATION AND APPROVAL.

  16. 2019-01-10
    status Active
    Show marketing remark (139 chars)

    GREAT OPPORTUNITY AND VALUE FOR THIS HOME! PROPERTY IS TO BE SOLD IN "AS-IS" CONDITION. SUBJECT TO PARK APPLICATION AND APPROVAL.

  17. 2019-01-10
    historical
    Show marketing remark (139 chars)

    GREAT OPPORTUNITY AND VALUE FOR THIS HOME! PROPERTY IS TO BE SOLD IN "AS-IS" CONDITION. SUBJECT TO PARK APPLICATION AND APPROVAL.

  18. 2018-12-06
    status Active
    Show marketing remark (139 chars)

    GREAT OPPORTUNITY AND VALUE FOR THIS HOME! PROPERTY IS TO BE SOLD IN "AS-IS" CONDITION. SUBJECT TO PARK APPLICATION AND APPROVAL.

  19. 2018-12-03
    historical
    Show marketing remark (139 chars)

    GREAT OPPORTUNITY AND VALUE FOR THIS HOME! PROPERTY IS TO BE SOLD IN "AS-IS" CONDITION. SUBJECT TO PARK APPLICATION AND APPROVAL.

  20. 2018-10-03
    historical Under Contract - Continue to Show
    Show marketing remark (139 chars)

    GREAT OPPORTUNITY AND VALUE FOR THIS HOME! PROPERTY IS TO BE SOLD IN "AS-IS" CONDITION. SUBJECT TO PARK APPLICATION AND APPROVAL.

  21. 2018-09-20
    price $49,900
    Show marketing remark (139 chars)

    GREAT OPPORTUNITY AND VALUE FOR THIS HOME! PROPERTY IS TO BE SOLD IN "AS-IS" CONDITION. SUBJECT TO PARK APPLICATION AND APPROVAL.

  22. 2018-07-09
    listed $54,900 Active
    Show marketing remark (139 chars)

    GREAT OPPORTUNITY AND VALUE FOR THIS HOME! PROPERTY IS TO BE SOLD IN "AS-IS" CONDITION. SUBJECT TO PARK APPLICATION AND APPROVAL.

  23. 2018-03-11
    historical
  24. 2018-02-06
    historical Under Contract - Continue to Show
  25. 2017-11-30
    listed $64,900 Active
  26. 2009-01-05
    soldstatus $92,500
  27. 2009-01-04
    soldstatus $92,500
  28. 2008-10-30
    listed $99,900
  29. 2007-04-26
    historical
  30. 2007-03-23
    listed $87,500
  31. 2007-03-02
    historical
  32. 2006-09-14
    listed $89,900
  33. 2004-02-23
    soldstatus $60,000
  34. 2003-08-21
    listed $70,000
  35. 1995-11-25
    historical
  36. 1995-05-25
    listed $63,000

ⓘ 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
$915 · $76/mo
Projected year-2 tax
$2,168 · $181/mo
Expected delta
+$1,253/yr (+$104/mo · 137.0%)

ⓘ 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 27% 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
$27,402
− Mortgage interest
−$8,957
− Property taxes
−$915
− Insurance
−$800
− Repairs & maintenance
−$2,192
− Management
−$2,192
− HOA
−$6,780
− Depreciation
−$4,652
Taxable income
$914
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$219
After-tax cash flow
$2,871/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
Shelton School District
NCES district ID
0904050
Math proficiency
46% ▼ -14.00%
Reading proficiency
62% ▼ -9.00%
Median HH income
$84,866
Composite
49.37/100
National rank
#2016
State rank
#64 of 153 in CT

Livability — Shelton

Score
78/100
State rank
#36
US rank
#2479

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Shelton, CT
County
Fairfield County · 765,532 people
City population
41,889
Metro
Bridgeport-Stamford-Norwalk, CT
Population (ZIP)
41,889
Household income
$108,185
Rent vs Own
23.5% rent · 76.5% own
Severe rent burden
874.0

Population outlook (Naugatuck Valley County) Hauer SSP2

By 2040
496,846

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 12% Asian 9% Two or more races 8% Black 6%
Hispanic origin (detail)
Puerto Rican 6%
Common ancestry
Romanian 8% Russian 3% Scotch-Irish 2%
Foreign-born
17% · Canada, China
Languages at home
78% English-only · Other Indo-European 8% Spanish 6% French/Haitian/Cajun 2%

Political lean MEDSL · Naugatuck Valley

2024 margin
Lean R (+7.4) · D 45.6% · R 53.0% · Other 1.4%
All cycles
2024: R+7.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -376.90%
Current HPI
247.639
Rent YoY
▲ 2.45%
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

+153.8% since first listed
32 events — show timeline
  • 2026-06-06 Pending Smart MLS
  • 2026-05-13 Listed $159,900 Smart MLS
  • 2024-09-16 Sold (MLS) $96,000 Smart MLS
  • 2024-09-03 Pending Smart MLS
  • 2024-08-16 Contingent Smart MLS
  • 2024-08-07 Listed $110,000 Smart MLS
  • 2019-07-10 Sold (MLS) $38,000 Smart MLS
  • 2019-07-08 Listing Removed Smart MLS
  • 2019-06-08 Contingent Smart MLS
  • 2019-03-13 Price Changed $39,900 Smart MLS
  • 2019-01-24 Price Changed $44,900 Smart MLS
  • 2019-01-10 Relisted Smart MLS
  • 2019-01-10 Listing Removed Smart MLS
  • 2018-12-06 Relisted Smart MLS
  • 2018-12-03 Listing Removed Smart MLS
  • 2018-10-03 Contingent Smart MLS
  • 2018-09-20 Price Changed $49,900 Smart MLS
  • 2018-07-09 Listed $54,900 Smart MLS
  • 2018-03-11 Listing Removed Smart MLS
  • 2018-02-06 Contingent Smart MLS
  • 2017-11-30 Listed $64,900 Smart MLS
  • 2009-01-05 Sold (Public Records) $92,500 Public Records
  • 2009-01-04 Sold (MLS) $92,500 Smart MLS
  • 2008-10-30 Listed $99,900 Smart MLS
  • 2007-04-26 Listing Removed Smart MLS
  • 2007-03-23 Listed $87,500 Smart MLS
  • 2007-03-02 Listing Removed Smart MLS
  • 2006-09-14 Listed $89,900 Smart MLS
  • 2004-02-23 Sold (MLS) $60,000 Smart MLS
  • 2003-08-21 Listed $70,000 Smart MLS
  • 1995-11-25 Listing Removed Smart MLS
  • 1995-05-25 Listed $63,000 Smart MLS

Property tax history

-2.7%/yr

Latest (2023): $915 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…