CashFlowRE
Sign in Sign up
630 Washington Ave Triplex
C- Composite 54.82
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 +21.7/30.0
  • ARV discount +7.3/15.0
  • DSCR +6.9/10.0
  • 1% rule +5.9/10.0
  • Livability +4.2/5.0
  • Rent growth +3.5/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$545,000

630 Washington Ave · West Haven, CT 06516
5 bd · 3.0 ba · 3,155 sqft · MultiFamily public records · 21 Days on market
Built 1900 6,534 sqft lot Est $543k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Do not miss out on this 3 unit house in popular West Haven location just a blocks to the shoreline and steps to downtown. Close to beaches, boardwalk, downtown, shopping, great restaurants, Metro North Train & more! Home features 3 apartments with separate utilities and entrances. Nice private backyard with deck and 2 car detached garage. House needs lots of TLC but offers a great opportunity for a variety of buyers and is priced to sell! This is a Fannie Mae property. Set up a showing today!

Key facts

  • Two new gas furnaces
  • Updated flooring
  • High ceilings

Tags

HIGH CEILINGSUPDATED FLOORING4 YEAR OLD ROOFTWO NEW GAS FURNACESIN UNIT LAUNDRY HOOK UPSTREX DECK

Property features AI

Finance

  • Other: Total living area recorded as 3155; Total rooms: 15; Three total units
  • Financial info: Assessed value available

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water connected; Public sewer connected; Natural gas domestic hot water (40-gallon tank)
  • Home design: Multi-family property (3-family); Multi-family for sale
  • Construction: Frame construction; Concrete foundation; Asphalt shingle roof
  • Exterior features: Porch; Deck; Level lot; Vinyl siding; White exterior

Interior

  • Bedrooms: 7 bedrooms (total)
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Hot air heating; Heat powered by electric and natural gas
  • Interior features: Ceiling fans; Full basement with hatchway
  • Laundry & utility: All units have laundry hook-ups (currently disconnected)

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 × 2-bed/1.0-bath units multifamily listed at $545k.

Deal economics

  • At list price, monthly cash flow is $840 ($10k/yr) — positive. Per door: $280/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $545k).
  • Recommended offer: $537k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 4.3% in West Haven — 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 83/100 on livability (#6 in CT, #915 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: schools D+, amenities D.
  • West Haven School District (suburban): math 26% / reading 38% proficiency, ranked #121 of 153 in CT (top 79%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.9%/yr); 146 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,059 units permitted in South Central Connecticut Planning Region in 2024 (779 in 5+ unit buildings).
  • At $5,952/mo this rent would consume 96% of the median local household income ($74k/yr) (locally 2671% 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 $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($537k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 26y 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 $235k; list at $545k implies a 132% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 55% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $536,825 (1.5% 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 1900 — 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. 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?
  6. 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.
  7. 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.
  8. 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
1.09%
Cap rate
8.14%
Cash-on-cash
6.61%
DSCR
1.29
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$542,660
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
638 Washington Ave 0.02mi 5/3.0 3,236 (+3%) 7mo $515,000 $159 89
684 Washington Ave 0.13mi 6/3.0 (+1) 3,293 (+4%) 7mo $560,000 $170 76
248 Elm St 0.04mi 5/3.0 2,851 (-10%) 9mo $460,000 $161 75
126 Richards Pl 0.38mi 6/3.0 (+1) 3,098 (-2%) 1mo $420,000 $136 74
782 Savin Ave 0.27mi 4/2.0 (-1) 3,180 (+1%) 6mo $509,000 $160 72
626 Savin Ave 0.43mi 5/3.0 2,840 (-10%) 7mo $560,000 $197 58
327 Center St 0.22mi 6/4.0 (+1) 2,683 (-15%) 2mo $450,000 $168 54
541 Savin Ave 0.59mi 5/3.0 3,518 (+12%) 8mo $605,000 $172 47
941 Campbell Ave 0.72mi 5/3.0 2,859 (-9%) 6mo $495,000 $173 46
8 Prospect Pl 0.66mi 5/3.0 2,729 (-14%) 2mo $629,900 $231 45
96 Collis St 0.56mi 6/3.0 (+1) 2,688 (-15%) 6mo $640,000 $238 39
9 Bayview Pl 0.67mi 6/4.0 (+1) 2,796 (-11%) 9mo $875,000 $313 34

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 · 3.9% rent growth · sell at horizon

5-year hold
IRR
-5.1%
Equity multiple
0.81×
Total profit
$-29,230
Equity at exit
$81,261
10-year hold
IRR
5.7%
Equity multiple
1.44×
Total profit
$66,765
Equity at exit
$47,122

Cash invested: $152,600 (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 06516

Rents YoY
3.9%
Active inventory
146
Price-to-rent
22.9×

Monthly cashflow live

Estimated rent
$5,952 high interval (Pro) →
Mortgage (P&I)
$2,858
Tax from tax record
$777 /mo · $9,324/yr
Insurance
$227
HOA
$0
Vacancy / Maint / Mgmt
$1,250
Net cashflow
$840

Break-even live

Break-even rent $4,889
Max offer price $545,000
Occupancy floor 81%

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

UnitsBedsBathsEst. rent
Total (3 units) $5,952

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
$136,250
Closing costs
$16,350
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
37 Center St Unit 2 West Haven, CT 5.0 2.0 2500 $3,300 $1.32 2d 1 0.47mi
17 Treadwell St West Haven, CT 4.0 1.0 2814 $2,450 $0.87 23d 1 0.49mi

Listing history 26 events

  1. 2026-06-13
    statusdays on market $545,000 Under Contract 21 DOM
  2. 2026-06-10
    days on market $545,000 Under Contract - Continue to Show 20 DOM
  3. 2026-06-09
    days on market $545,000 Under Contract - Continue to Show 19 DOM
  4. 2026-06-08
    days on market $545,000 Under Contract - Continue to Show 18 DOM
  5. 2026-06-07
    days on market $545,000 Under Contract - Continue to Show 17 DOM
  6. 2026-06-05
    days on market $545,000 Under Contract - Continue to Show 14 DOM
  7. 2026-06-03
    days on market $545,000 Under Contract - Continue to Show 13 DOM
  8. 2026-06-03
    days on market $545,000 Under Contract - Continue to Show 12 DOM
  9. 2026-06-01
    days on market $545,000 Under Contract - Continue to Show 11 DOM
  10. 2026-05-31
    days on market $545,000 Under Contract - Continue to Show 10 DOM
  11. 2026-05-21
    listed $545,000 Active
  12. 2020-01-06
    soldstatus $235,000 Closed 501-char remark
    Show marketing remark (501 chars)

    Do not miss out on this 3 unit house in popular West Haven location just a blocks to the shoreline and steps to downtown. Close to beaches, boardwalk, downtown, shopping, great restaurants, Metro North Train & more! Home features 3 apartments with separate utilities and entrances. Nice private backyard with deck and 2 car detached garage. House needs lots of TLC but offers a great opportunity for a variety of buyers and is priced to sell! This is a Fannie Mae property. Set up a showing today!

  13. 2019-12-02
    status Under Contract 501-char remark
    Show marketing remark (501 chars)

    Do not miss out on this 3 unit house in popular West Haven location just a blocks to the shoreline and steps to downtown. Close to beaches, boardwalk, downtown, shopping, great restaurants, Metro North Train & more! Home features 3 apartments with separate utilities and entrances. Nice private backyard with deck and 2 car detached garage. House needs lots of TLC but offers a great opportunity for a variety of buyers and is priced to sell! This is a Fannie Mae property. Set up a showing today!

  14. 2019-11-22
    historical Under Contract - Continue to Show 501-char remark
    Show marketing remark (501 chars)

    Do not miss out on this 3 unit house in popular West Haven location just a blocks to the shoreline and steps to downtown. Close to beaches, boardwalk, downtown, shopping, great restaurants, Metro North Train & more! Home features 3 apartments with separate utilities and entrances. Nice private backyard with deck and 2 car detached garage. House needs lots of TLC but offers a great opportunity for a variety of buyers and is priced to sell! This is a Fannie Mae property. Set up a showing today!

  15. 2019-10-29
    status Active 501-char remark
    Show marketing remark (501 chars)

    Do not miss out on this 3 unit house in popular West Haven location just a blocks to the shoreline and steps to downtown. Close to beaches, boardwalk, downtown, shopping, great restaurants, Metro North Train & more! Home features 3 apartments with separate utilities and entrances. Nice private backyard with deck and 2 car detached garage. House needs lots of TLC but offers a great opportunity for a variety of buyers and is priced to sell! This is a Fannie Mae property. Set up a showing today!

  16. 2019-10-28
    historical 501-char remark
    Show marketing remark (501 chars)

    Do not miss out on this 3 unit house in popular West Haven location just a blocks to the shoreline and steps to downtown. Close to beaches, boardwalk, downtown, shopping, great restaurants, Metro North Train & more! Home features 3 apartments with separate utilities and entrances. Nice private backyard with deck and 2 car detached garage. House needs lots of TLC but offers a great opportunity for a variety of buyers and is priced to sell! This is a Fannie Mae property. Set up a showing today!

  17. 2019-10-24
    status Active 501-char remark
    Show marketing remark (501 chars)

    Do not miss out on this 3 unit house in popular West Haven location just a blocks to the shoreline and steps to downtown. Close to beaches, boardwalk, downtown, shopping, great restaurants, Metro North Train & more! Home features 3 apartments with separate utilities and entrances. Nice private backyard with deck and 2 car detached garage. House needs lots of TLC but offers a great opportunity for a variety of buyers and is priced to sell! This is a Fannie Mae property. Set up a showing today!

  18. 2019-10-01
    status Under Contract 501-char remark
    Show marketing remark (501 chars)

    Do not miss out on this 3 unit house in popular West Haven location just a blocks to the shoreline and steps to downtown. Close to beaches, boardwalk, downtown, shopping, great restaurants, Metro North Train & more! Home features 3 apartments with separate utilities and entrances. Nice private backyard with deck and 2 car detached garage. House needs lots of TLC but offers a great opportunity for a variety of buyers and is priced to sell! This is a Fannie Mae property. Set up a showing today!

  19. 2019-08-30
    historical 501-char remark
    Show marketing remark (501 chars)

    Do not miss out on this 3 unit house in popular West Haven location just a blocks to the shoreline and steps to downtown. Close to beaches, boardwalk, downtown, shopping, great restaurants, Metro North Train & more! Home features 3 apartments with separate utilities and entrances. Nice private backyard with deck and 2 car detached garage. House needs lots of TLC but offers a great opportunity for a variety of buyers and is priced to sell! This is a Fannie Mae property. Set up a showing today!

  20. 2019-08-27
    historical Under Contract - Continue to Show 501-char remark
    Show marketing remark (501 chars)

    Do not miss out on this 3 unit house in popular West Haven location just a blocks to the shoreline and steps to downtown. Close to beaches, boardwalk, downtown, shopping, great restaurants, Metro North Train & more! Home features 3 apartments with separate utilities and entrances. Nice private backyard with deck and 2 car detached garage. House needs lots of TLC but offers a great opportunity for a variety of buyers and is priced to sell! This is a Fannie Mae property. Set up a showing today!

  21. 2019-08-15
    listed $249,900 Active 501-char remark
    Show marketing remark (501 chars)

    Do not miss out on this 3 unit house in popular West Haven location just a blocks to the shoreline and steps to downtown. Close to beaches, boardwalk, downtown, shopping, great restaurants, Metro North Train & more! Home features 3 apartments with separate utilities and entrances. Nice private backyard with deck and 2 car detached garage. House needs lots of TLC but offers a great opportunity for a variety of buyers and is priced to sell! This is a Fannie Mae property. Set up a showing today!

  22. 2010-12-31
    historical
  23. 2010-09-29
    listed $329,000
  24. 2002-03-18
    soldstatus $195,000
  25. 2001-01-31
    soldstatus $151,000
  26. 2000-09-08
    listed $169,900

ⓘ 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
$9,324 · $777/mo
Projected year-2 tax
$10,494 · $874/mo
Expected delta
+$1,170/yr (+$97/mo · 12.5%)

ⓘ 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 7/10 Severe 7 d/yr ≥99°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 55% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$71,424
− Mortgage interest
−$30,528
− Property taxes
−$9,324
− Insurance
−$2,725
− Repairs & maintenance
−$5,714
− Management
−$5,714
− Depreciation
−$15,855
Taxable income
$1,564
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$375
After-tax cash flow
$9,704/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
West Haven School District
NCES district ID
0904950
Math proficiency
26% ▼ -13.00%
Reading proficiency
38% ▼ -11.00%
Median HH income
$52,405
Composite
28.05/100
National rank
#6840
State rank
#121 of 153 in CT

Livability — West Haven

Score
83/100
State rank
#6
US rank
#915

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Haven, CT
County
New Haven County · 688,236 people
City population
55,351
Metro
New Haven-Milford, CT
Population (ZIP)
55,351
Household income
$74,382
Rent vs Own
49.4% rent · 50.6% own
Severe rent burden
2671.0

Population outlook (South Central Connecticut County) Hauer SSP2

By 2040
608,362

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 47% Hispanic / Latino 26% Black 18% Two or more races 10% Asian 5%
Hispanic origin (detail)
Mexican 3% Puerto Rican 11% Dominican 1%
Common ancestry
Romanian 4% Lithuanian 3% Russian 2%
Foreign-born
21% · Canada, Jamaica, China
Languages at home
70% English-only · Spanish 17% Other Indo-European 5% Arabic 3%

Political lean MEDSL · South Central Connecticut

2024 margin
Strong D (+20.1) · D 59.0% · R 38.9% · Other 2.1%
All cycles
2024: D+20.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -312.86%
Current HPI
307.0655
Rent YoY
▲ 3.90%
Metro
New Haven-Milford, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+220.8% since first listed
16 events — show timeline
  • 2026-05-21 Listed $545,000 Smart MLS
  • 2020-01-06 Sold (MLS) $235,000 Smart MLS
  • 2019-12-02 Pending Smart MLS
  • 2019-11-22 Contingent Smart MLS
  • 2019-10-29 Relisted Smart MLS
  • 2019-10-28 Listing Removed Smart MLS
  • 2019-10-24 Relisted Smart MLS
  • 2019-10-01 Pending Smart MLS
  • 2019-08-30 Listing Removed Smart MLS
  • 2019-08-27 Contingent Smart MLS
  • 2019-08-15 Listed $249,900 Smart MLS
  • 2010-12-31 Listing Removed Smart MLS
  • 2010-09-29 Listed $329,000 Smart MLS
  • 2002-03-18 Sold (Public Records) $195,000 Public Records
  • 2001-01-31 Sold (MLS) $151,000 Smart MLS
  • 2000-09-08 Listed $169,900 Smart MLS

Property tax history

+3.2%/yr

Latest (2023): $9,324 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…