CashFlowRE
Sign in Sign up
19 Urban St Triplex
C- Composite 54.03
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 +20.2/30.0
  • Schools +8.1/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,950,000

19 Urban St · New Canaan, CT 06840
4 bd · 9.0 ba · 2,534 sqft · MultiFamily public records · 17 Days on market
Built 1941 9,147 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 3 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

A unique opportunity to own a multi-family property in highly sought-after New Canaan. This well-maintained three-family home is fully turn-key, with each unit offering in-unit laundry and comfortable, functional layouts that are equally appealing for tenants or extended family living. The property includes four attached garages plus a two-car detached garage with storage, providing flexibility for additional rental income, personal use, or future customization. Whether you're an investor looking for a strong income-producing asset in Fairfield County or a buyer seeking multi-generational living with built-in value, this property delivers the perfect balance of lifestyle and opportunity-all within one of Connecticut's most desirable communities.

Key facts

  • Fully leased
  • Garage
  • Income producing

Tags

FULLY LEASEDINCOME PRODUCINGIN UNIT LAUNDRYGARAGEFUNCTIONAL LAYOUTS6 GARAGE SPACES

Property features AI

Exterior

  • Parking: Attached garage; Detached garage; Under-house garage; 6 total garage spaces
  • Utilities: Public water connected; Public sewer connected; Domestic hot water (oil and propane)
  • Home design: Multi-family property (3-family)
  • Construction: Built with stone and masonry; White exterior; Stucco siding; Concrete foundation; Asphalt shingle roof
  • Exterior features: Balcony; Garden area; Level lot

Interior

  • Bedrooms: 5 bedrooms total
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Hot water heating; Oil and propane fuel with above-ground fuel tank
  • Interior features: 12 total rooms; Full walk-out basement with garage access; One fireplace; Split system and window unit cooling
  • Laundry & utility: Washer and dryer in each unit (W/D in each unit)

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 3 × 3-bed/3-bath units multifamily listed at $1.95M.

Deal economics

  • At list price, monthly cash flow is $2k ($30k/yr) — positive. Per door: $820/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.81M (7.2% below list).
  • Recommended offer: $1.81M (7.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% vs local median 1.5% in New Canaan — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • New Canaan School District (suburban): math 81% / reading 86% proficiency, ranked #1 of 153 in CT (top 1%) — strong family-tenant draw, lease renewals of 3-5y typical; only 6% free/reduced lunch — higher-income household profile.
  • Zoned schools: East School (math 84% / reading 84%, grade A+, #7 of 553 statewide, top 1%, 550 students, 0% FRL); New Canaan High School (math 77% / reading 92%, grade A, #1 of 194 statewide, top 1%, 1,294 students, 0% FRL).
  • Market conditions: 165 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 1,151 units permitted in Western Connecticut Planning Region in 2024 (714 in 5+ unit buildings).
  • At $18,088/mo this rent would consume 87% of the median local household income ($250k/yr) (locally 261% 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 $13k of loan paydown is wiped out by about $58k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($1.92M) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y 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 $1.28M; list at $1.95M implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 59% 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 $1,808,800 (7.2% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
0.93%
Cap rate
7.81%
Cash-on-cash
5.41%
DSCR
1.24
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$1,279,670
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19 Urban St 0.00mi 5/3.0 (+1) 2,534 (0%) 8mo $1,280,000 $505 73
15 Brook St 0.06mi 5/3.0 (+1) 2,802 (+11%) 20mo $1,275,000 $455 43
14 Richmond Hill Rd 0.70mi 5/6.0 (+1) 2,756 (+9%) 19mo $1,625,000 $590 20

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
-8.0%
Equity multiple
0.71×
Total profit
$-159,970
Equity at exit
$290,751
10-year hold
IRR
1.5%
Equity multiple
1.11×
Total profit
$59,542
Equity at exit
$168,600

Cash invested: $546,000 (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 06840

Active inventory
165
Price-to-rent
27.0×

Monthly cashflow live

Estimated rent
$18,088 medium interval (Pro) →
Mortgage (P&I)
$10,226
Tax from tax record
$790 /mo · $9,478/yr
Insurance
$812
HOA
$0
Vacancy / Maint / Mgmt
$3,798
Net cashflow
$2,461

Break-even live

Break-even rent $14,973
Max offer price $1,950,000
Occupancy floor 81%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $18,088

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
$487,500
Closing costs
$58,500
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
112 East Ave New Canaan, CT 4.0 2.5 2800 $6,950 $2.48 3d 1 0.22mi
126 East Ave New Canaan, CT 3.0 1.5 2124 $4,500 $2.12 43d 1 0.23mi
42 Forest St #4 New Canaan, CT 3.0 3.5 3290 $16,000 $4.86 11d 1 0.36mi
138 Millport Ave New Canaan, CT 3.0 1.5 1750 $5,300 $3.03 43d 1 0.55mi
129 Park St New Canaan, CT 3.0 3.0 3058 $6,950 $2.27 3d 1 0.65mi
136 Harrison Ave New Canaan, CT 4.0 3.5 3455 $16,000 $4.63 43d 1 0.66mi
70 Seminary St Unit 1 New Canaan, CT 3.0 4.0 2100 $9,500 $4.52 43d 1 0.72mi

Listing history 13 events

  1. 2026-06-18
    days on market $1,950,000 Active 17 DOM
  2. 2026-06-17
    days on market $1,950,000 Active 16 DOM
  3. 2026-06-16
    days on market $1,950,000 Active 15 DOM
  4. 2026-06-15
    days on market $1,950,000 Active 14 DOM
  5. 2026-06-13
    days on market $1,950,000 Active 12 DOM
  6. 2026-06-10
    days on market $1,950,000 Active 9 DOM
  7. 2026-06-09
    days on market $1,950,000 Active 8 DOM
  8. 2026-06-08
    days on market $1,950,000 Active 7 DOM
  9. 2026-06-07
    days on market $1,950,000 Active 6 DOM
  10. 2026-06-05
    days on market $1,950,000 Active 3 DOM
  11. 2026-06-03
    days on market $1,950,000 Active 2 DOM
  12. 2026-06-02
    remarks 699-char remark
  13. 2026-06-02
    listed $1,950,000 Active 1 DOM

ⓘ 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
$9,478 · $790/mo
Projected year-2 tax
$25,604 · $2,134/mo
Expected delta
+$16,126/yr (+$1,344/mo · 170.1%)

ⓘ 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 5/10 Major 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 59% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$217,056
− Mortgage interest
−$109,230
− Property taxes
−$9,478
− Insurance
−$9,750
− Repairs & maintenance
−$17,364
− Management
−$17,364
− Depreciation
−$56,727
Taxable loss
−$2,859
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$686
After-tax cash flow
$30,220/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
New Canaan School District
NCES district ID
0902700
Math proficiency
81% ▼ -6.00%
Reading proficiency
86% ▼ -4.00%
Median HH income
$164,303
Composite
81.47/100
National rank
#38
State rank
#1 of 153 in CT

Livability — New Canaan

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
New Canaan, CT
County
Fairfield County · 765,532 people
City population
20,870
Metro
Bridgeport-Stamford-Norwalk, CT
Population (ZIP)
20,870
Household income
$250,001
Rent vs Own
16.3% rent · 83.7% own
Severe rent burden
261.0

Population outlook (Western Connecticut County) Hauer SSP2

By 2040
685,031

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 7% Asian 6% Hispanic / Latino 5% Black 2%
Common ancestry
Romanian 5% Lithuanian 4% Italian 2%
Foreign-born
14% · Canada, China, South Korea
Languages at home
85% English-only · Other Indo-European 6% Chinese 2% Spanish 2%

Political lean MEDSL · Western Connecticut

2024 margin
D (+19.1) · D 58.8% · R 39.7% · Other 1.6%
All cycles
2024: D+19.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -480.93%
Current HPI
232.5667
Rent YoY
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

+278.6% since first listed
9 events — show timeline
  • 2026-05-31 Listed $1,950,000 Smart MLS
  • 2025-10-14 Sold (MLS) $1,280,000 Smart MLS
  • 2025-10-03 Pending Smart MLS
  • 2025-09-26 Contingent Smart MLS
  • 2025-09-18 Listed $1,150,000 Smart MLS
  • 2025-09-12 Coming Soon $1,150,000 Smart MLS
  • 2011-04-26 Sold (MLS) $450,000 Smart MLS
  • 2011-04-21 Sold (Public Records) $450,000 Public Records
  • 2009-09-25 Listed $515,000 Smart MLS

Property tax history

+2.2%/yr

Latest (2023): $9,478 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…