CashFlowRE
Sign in Sign up
809 Norman St
D+ Composite 49.74
Why this score? — see what drove the D+ 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 +15.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.6/10.0
  • 1% rule +4.3/10.0
  • Livability +4.0/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$349,000

809 Norman St · Bridgeport, CT 06605
5 bd · 1.5 ba · 1,924 sqft · SingleFamily public records · 7 Days on market
Built 1897 3,484 sqft lot Est $423k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large Stratfield Historic District Colonial With Five Bed- Rooms Near Maplewood Avenue / Great For Large Family / Wallsin Most Of Home Being Replaced By Sheet Rock / Alarm System Call Now Before It's Too Late !!!

Key facts

  • 3,484 sq ft lot
  • Parking
  • Built 1897

Tags

STRATFIELD HISTORIC DISTRICTUPDATED WITH SHEETROCKEQUIPPED WITH ALARM SYSTEM

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 5-bed/1.5-bath single-family listed at $349k.

Deal economics

  • At list price, monthly cash flow is $113 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $326k (6.6% below list).
  • Recommended offer: $326k (6.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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+.
  • 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.
  • Zoned schools: James J. Curiale School (math 3% / reading 11%, grade F, #538 of 553 statewide, top 97%, 523 students, 94% FRL); Bassick High School (math 2% / reading 8%, grade F, #192 of 194 statewide, top 100%, 1,009 students, 87% FRL).
  • Market conditions: Rents rising (+1.8%/yr); 47 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 852 units permitted in Greater Bridgeport Planning Region in 2024 (698 in 5+ unit buildings).
  • At $3,259/mo this rent would consume 70% of the median local household income ($56k/yr) (locally 2367% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • 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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 32y 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 $159k; list at $349k implies a 119% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1897 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 41% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $325,890 (6.6% below list)

Questions for the listing agent

  1. Built in 1897 — 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 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.93%
Cap rate
6.68%
Cash-on-cash
1.39%
DSCR
1.06
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$423,280
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
809 Norman St 0.00mi 5/1.5 1,924 (0%) 0mo $370,000 $192 100
40 Rosedale St 0.28mi 5/2.0 1,975 (+3%) 12mo $380,000 $192 70
125 E Eaton St 0.50mi 5/2.5 2,000 (+4%) 5mo $515,000 $258 62
1224 Iranistan Ave 0.25mi 4/1.5 (-1) 1,812 (-6%) 16mo $350,000 $193 60
324 Norman St 0.44mi 4/2.0 (-1) 1,878 (-2%) 13mo $350,000 $186 58
32 Wade St 0.50mi 4/2.0 (-1) 1,992 (+4%) 18mo $500,000 $251 49
1057 Briarwood Ave 0.66mi 4/1.0 (-1) 1,876 (-2%) 12mo $401,000 $214 48
152 Lorraine St 0.40mi 4/2.0 (-1) 1,800 (-6%) 19mo $365,000 $203 47
1410 Norman St 0.58mi 4/3.0 (-1) 2,038 (+6%) 18mo $500,000 $245 37
684 W Taft Ave 0.68mi 4/2.0 (-1) 2,109 (+10%) 14mo $465,000 $220 34
615 W Taft Ave 0.64mi 4/2.5 (-1) 1,744 (-9%) 20mo $550,000 $315 29
195 Dixon St 0.59mi 4/2.5 (-1) 1,684 (-12%) 18mo $490,000 $291 28

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 · 1.81% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.46×
Total profit
$-53,133
Equity at exit
$52,037
10-year hold
IRR
-9.1%
Equity multiple
0.47×
Total profit
$-52,126
Equity at exit
$30,175

Cash invested: $97,720 (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 06605

Home prices YoY
-14.5%
Rents YoY
1.8%
Active inventory
47
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$3,259 high interval (Pro) →
Mortgage (P&I)
$1,830
Tax from tax record
$486 /mo · $5,831/yr
Insurance
$145
HOA
$0
Vacancy / Maint / Mgmt
$684
Net cashflow
$113

Break-even live

Break-even rent $3,116
Max offer price $349,000
Occupancy floor 92%

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
$87,250
Closing costs
$10,470
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
259 Laurel Ave Unit 2 Bridgeport, CT 4.0 1.0 1432 $3,200 $2.23 3d 1 0.27mi
102 Hanover St Bridgeport, CT 4.0 1.5 1552 $2,800 $1.80 14d 1 0.55mi
143 Highland Ave Bridgeport, CT 4.0 1.0 1362 $2,500 $1.84 23d 1 0.56mi
241 Lewis St Unit 241 Bridgeport, CT 6.0 2.0 2300 $3,500 $1.52 43d 1 0.65mi
111 Arcadia Ave Bridgeport, CT 4.0 1.5 2010 $4,000 $1.99 2d 1 0.79mi
99 Johnson St Unit 2 Bridgeport, CT 4.0 2.0 1500 $3,600 $2.40 43d 1 0.94mi
583 Gregory St Bridgeport, CT 4.0 4.5 1750 $3,250 $1.86 43d 1 1.06mi
125 High Ridge Dr Bridgeport, CT 4.0 1.5 2160 $3,400 $1.57 2d 1 1.14mi
7 Armstrong Pl Bridgeport, CT 5.0 1.0 2449 $2,750 $1.12 23d 1 1.16mi
110 Maple St Unit 1L Bridgeport, CT 6.0 2.5 1700 $3,000 $1.76 43d 1 1.19mi
281 Harriet St Unit 281 Bridgeport, CT 4.0 2.5 2297 $3,900 $1.70 43d 1 1.23mi
95 Parrott Ave Bridgeport, CT 4.0 1.0 1782 $3,450 $1.94 23d 1 1.28mi
141 Hicks St Bridgeport, CT 4.0 1.0 2311 $2,400 $1.04 23d 1 1.29mi
146 Warsaw St Fairfield, CT 4.0 1.0 1400 $3,100 $2.21 23d 1 1.40mi
36-38 Pleasant St Unit 2 Bridgeport, CT 4.0 1.0 2395 $2,700 $1.13 14d 1 1.44mi
52-54 Ives Ct Bridgeport, CT 4.0 1.0 2092 $2,750 $1.31 43d 1 1.45mi

Listing history 16 events

  1. 2026-04-24
    status Under Contract
  2. 2026-04-16
    listed $349,000 Active
  3. 2004-08-19
    soldstatus $159,000
  4. 2004-08-17
    soldstatus $159,000 212-char remark
    Show marketing remark (212 chars)

    Large Stratfield Historic District Colonial With Five Bed- Rooms Near Maplewood Avenue / Great For Large Family / Wallsin Most Of Home Being Replaced By Sheet Rock / Alarm System Call Now Before It's Too Late !!!

  5. 2004-05-02
    listed $159,000 212-char remark
    Show marketing remark (212 chars)

    Large Stratfield Historic District Colonial With Five Bed- Rooms Near Maplewood Avenue / Great For Large Family / Wallsin Most Of Home Being Replaced By Sheet Rock / Alarm System Call Now Before It's Too Late !!!

  6. 1999-09-02
    soldstatus $76,000 1-char remark
    Show marketing remark (1 chars)

    .

  7. 1999-09-01
    soldstatus $78,900
  8. 1999-03-11
    listed $79,900 1-char remark
    Show marketing remark (1 chars)

    .

  9. 1998-10-31
    historical
  10. 1998-04-16
    listed $79,900
  11. 1998-04-14
    historical
  12. 1997-12-15
    listed $89,900
  13. 1995-06-30
    historical
  14. 1995-01-11
    listed $82,900
  15. 1994-12-31
    historical
  16. 1994-08-27
    listed $79,900

ⓘ 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
$5,831 · $486/mo
Projected year-2 tax
$6,650 · $554/mo
Expected delta
+$819/yr (+$68/mo · 14.0%)

ⓘ 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 ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 41% 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
$39,107
− Mortgage interest
−$19,549
− Property taxes
−$5,831
− Insurance
−$1,745
− Repairs & maintenance
−$3,129
− Management
−$3,129
− Depreciation
−$10,153
Taxable loss
−$4,428
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,063
After-tax cash flow
$2,419/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)
25,929
Household income
$56,179
Rent vs Own
67.9% rent · 32.1% own
Severe rent burden
2367.0

Population outlook (Greater Bridgeport County) Hauer SSP2

By 2040
365,581

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
Hispanic / Latino 39% White 33% Black 19% Two or more races 12% Asian 5% Native American 1%
Hispanic origin (detail)
Mexican 6% Puerto Rican 17% Cuban 3% Dominican 3%
Common ancestry
Romanian 4% Hispanic 3% Scotch-Irish 2%
Foreign-born
25% · Canada, Guatemala, China
Languages at home
54% English-only · Spanish 32% Other Indo-European 4% French/Haitian/Cajun 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
▼ -40.42%
Current HPI
238.1786
Rent YoY
▲ 1.81%
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

+336.8% since first listed
16 events — show timeline
  • 2026-04-24 Pending Smart MLS
  • 2026-04-16 Listed $349,000 Smart MLS
  • 2004-08-19 Sold (Public Records) $159,000 Public Records
  • 2004-08-17 Sold (MLS) $159,000 Smart MLS
  • 2004-05-02 Listed $159,000 Smart MLS
  • 1999-09-02 Sold (MLS) $76,000 Smart MLS
  • 1999-09-01 Sold (Public Records) $78,900 Public Records
  • 1999-03-11 Listed $79,900 Smart MLS
  • 1998-10-31 Listing Removed Smart MLS
  • 1998-04-16 Listed $79,900 Smart MLS
  • 1998-04-14 Listing Removed Smart MLS
  • 1997-12-15 Listed $89,900 Smart MLS
  • 1995-06-30 Listing Removed Smart MLS
  • 1995-01-11 Listed $82,900 Smart MLS
  • 1994-12-31 Listing Removed Smart MLS
  • 1994-08-27 Listed $79,900 Smart MLS

Property tax history

+1.4%/yr

Latest (2023): $5,831 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…