6 bd · 2.4 ba ·
3,118 sqft ·
Built 1963
· MultiFamily
· Under Contract
· 16 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,893/mo
Mortgage (P&I)
−$1,835
Tax + insurance
−$583
HOA
−$0
Vac / Maint / Mgmt
−$818
Net cashflow
$657/mo
Annual
$7,880/yr
Cap rate
8.54%
Cash-on-cash
8.04%
DSCR
1.36
1% rule
1.11%
Cash to close
$98,000
Investor read
This is a 2 × 3-bed/1.2-bath units multifamily listed at $350k. Condition is rated fair.
At list price, monthly cash flow is $657 ($8k/yr) — positive. Per door: $328/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($4k rent vs $350k).
It's been on market 16 days — a 2% lower offer ($345k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $345k (1.5% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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.
Market conditions: 59 active listings in the ZIP; 149 units permitted in Northeastern Connecticut Planning Region in 2024 (0 in 5+ unit buildings).
2 sale attempts; this cycle's ask has dropped $25k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Cap rate 8.5% vs local median 3.2% 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 1963 — 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.