82 Greenwood St · Naugatuck, CT 06770

$400,000

6 bd · 3.0 ba · 2,138 sqft · MultiFamily public records · 7 Days on market

Built 1922 4,791 sqft lot Est $445k · 10% under

---

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 +24.2/30.0
• ARV discount +12.0/15.0
• DSCR +7.8/10.0
• 1% rule +6.1/10.0
• Rent growth +4.1/5.0
• Livability +3.9/5.0
• Schools +3.3/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Multi-family units

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

Listing remarks MLS

New roof, New furnace and water heaters. Updated electric system. Located on a quiet cul-de-sac, close to the highway and shopping center. Off street parking on both sides of the home with over-sized garage. Extra ~ 800 square feet enclosed porch. Great investment for owner or investor. See the second floor and basement first, if like it, then see the rest by 24 hours notice.

Key facts

• 4,791 sq ft lot
• Garage
• Built 1922

Property features AI

Finance

• Financial info: Assessed value listed

Exterior

• Parking: Detached garage (1-car)
• Utilities: Public water connected; Public sewer connected
• Home design: Multi-family property (3-family)
• Construction: Frame construction; Concrete foundation
• Exterior features: Level lot; Vinyl siding; Asphalt shingle roof; Green exterior color

Interior

• Bedrooms: 6 bedrooms
• Bathrooms: 3 full bathrooms
• Heating & cooling: Hot air heating fueled by natural gas; Natural gas hot water with 30-gallon tank
• Interior features: Ceiling fans; Full basement with hatchway

What this means for you Summary

Snapshot

• This is a 3 × 2-bed/1.0-bath units multifamily listed at $400k.

Deal economics

• At list price, monthly cash flow is $796 ($10k/yr) — positive. Per door: $265/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $400k).
• Cap rate 8.7% vs local median 3.4% in Naugatuck — 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 77/100 on livability (#42 in CT, #2,997 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities F, commute D-.
• Naugatuck School District (suburban): math 32% / reading 43% proficiency, ranked #105 of 153 in CT (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Hop Brook Elementary School (math 37% / reading 27%, grade F, #361 of 553 statewide, top 68%, 328 students, 61% FRL); Naugatuck High School (math 20% / reading 44%, grade F, #129 of 194 statewide, top 69%, 1,288 students, 52% FRL) — zoned schools average 57% FRL vs 35% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising fast (+6.2%/yr); 112 active listings in the ZIP; solid renter incomes; 502 units permitted in Naugatuck Valley Planning Region in 2024 (171 in 5+ unit buildings).
• At $4,449/mo this rent would consume 55% of the median local household income ($96k/yr) (locally 788% 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 $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
• At projected returns (-3.0% appreciation + 6.2% rent growth), your $112k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

• Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
• 15 sale attempts since 22y ago; this cycle's ask is 75% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
• Current owner paid $230k; list at $400k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major wind risk, 27% 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 $400,000

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 1922 — 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: 1.11% ✓
• Cap rate: 8.68%
• Cash-on-cash: 8.53%
• DSCR: 1.38
• GRM: 7.5

CMA / ARV

• ARV (on-the-fly): $444,704
• Comps found: 2

Show comp detail 2 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
50 Coen St	0.72mi	6/2.0	1,976 (-8%)	14mo	$390,000	$197	38
360 Hillside Ave	0.57mi	5/2.0 (-1)	1,893 (-12%)	17mo	$394,000	$208	31

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 · 6.23% rent growth · sell at horizon

5-year hold

• IRR: 0.2%
• Equity multiple: 1.01×
• Total profit: $855
• Equity at exit: $59,641

10-year hold

• IRR: 12.9%
• Equity multiple: 2.18×
• Total profit: $131,654
• Equity at exit: $34,585

Cash invested: $112,000 (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.

Methodology + full state rankings →

ZIP-level market 06770

• Home prices YoY: -33.3%
• Rents YoY: 6.2%
• Active inventory: 112
• Price-to-rent: 22.5×

Monthly cashflow live

• Estimated rent: $4,449 high
• Mortgage (P&I): −$2,098
• Tax from tax record: −$454 /mo · $5,451/yr
• Insurance: −$167
• HOA: −$0
• Vacancy / Maint / Mgmt: −$934
• Net cashflow: $796

Break-even live

Break-even rent $3,441

Max offer price $400,000

Occupancy floor 77%

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

Units	Beds	Baths	Est. rent
▸ 3× units	2	1	$4,449
Total (3 units)			$4,449

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: $100,000
• Closing costs: $12,000
• Reserves months: —
• Total cash needed: —

Listing history 10 events

1. 2026-06-14
   statusdays on market $400,000 Under Contract 7 DOM
2. 2026-06-10
   days on market $400,000 Active 5 DOM
3. 2026-06-09
   days on market $400,000 Active 4 DOM
4. 2026-06-09
   remarks 592-char remark
5. 2026-06-08
   days on market $400,000 Active 3 DOM
6. 2026-06-07
   statusdays on market $400,000 Active 2 DOM
7. 2026-06-05
   days on market $400,000 Coming Soon 3 DOM
8. 2026-06-03
   days on market $400,000 Coming Soon 2 DOM
9. 2026-06-02
   remarks 544-char remark
10. 2026-06-02
    listed $400,000 Coming Soon 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: $5,451 · $454/mo
• Projected year-2 tax: $7,006 · $584/mo
• Expected delta: +$1,554/yr (+$130/mo · 28.5%)

ⓘ 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 5/10 Major 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $53,388
• − Mortgage interest: −$22,406
• − Property taxes: −$5,451
• − Insurance: −$2,000
• − Repairs & maintenance: −$4,271
• − Management: −$4,271
• − Depreciation: −$11,636
• Taxable income: $3,352
• Est. tax owed @ 24.0%: −$805
• After-tax cash flow: $8,749/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: Naugatuck School District
• NCES district ID: 0902640
• Math proficiency: 32% ▼ -13.00%
• Reading proficiency: 43% ▼ -11.00%
• Median HH income: $61,060
• Composite: 33.44/100
• National rank: #5463
• State rank: #105 of 153 in CT

Livability — Naugatuck

• Score: 77/100
• State rank: #42
• US rank: #2997

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Naugatuck, CT
• County: New Haven County · 688,236 people
• City population: 31,823
• Metro: New Haven-Milford, CT
• Population (ZIP): 31,823
• Household income: $96,208
• Rent vs Own: 32.2% rent · 67.8% own
• Severe rent burden: 788.0

Population outlook (Naugatuck Valley County) Hauer SSP2

• By 2040: 496,846

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.59)
• Race & ethnicity: White 61% Hispanic / Latino 17% Two or more races 12% Black 11% Asian 4%
• Hispanic origin (detail): Puerto Rican 10% Dominican 1%
• Common ancestry: Romanian 7% Russian 6% Lithuanian 4%
• Foreign-born: 17% · Canada, Jamaica, China
• Languages at home: 77% English-only · Spanish 10% Other Indo-European 7% Other Asian/Pacific 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: ▼ -108.73%
• Current HPI: 217.6177
• Rent YoY: ▲ 6.23%
• 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
▸Industrial Machinery	4	$38B
▸Insurance	3	$71B
▸Financial Services	2	$25B
▸Transportation / Logistics	2	$18B
▸Healthcare	1	$247B
▸Telecommunications	1	$55B

Price history

+171.2% since first listed

38 events — show timeline

• 2026-06-01 Coming Soon $400,000 Smart MLS
• 2020-10-26 Sold (Public Records) $230,000 Public Records
• 2020-10-21 Sold (MLS) $230,000 Smart MLS
• 2020-08-16 Contingent — Smart MLS
• 2020-08-04 Listed $229,000 Smart MLS
• 2020-03-23 Listing Removed — Smart MLS
• 2020-03-19 Relisted — Smart MLS
• 2020-02-07 Listing Removed — Smart MLS
• 2020-01-28 Relisted — Smart MLS
• 2020-01-10 Listing Removed — Smart MLS
• 2019-12-11 Relisted — Smart MLS
• 2019-10-13 Listing Removed — Smart MLS
• 2019-10-09 Relisted — Smart MLS
• 2019-07-03 Listing Removed — Smart MLS
• 2019-01-08 Listed $229,000 Smart MLS
• 2018-01-30 Listing Removed — Smart MLS
• 2018-01-17 Listed $209,999 Smart MLS
• 2017-05-25 Sold (Public Records) $175,000 Public Records
• 2017-05-25 Sold (MLS) $175,000 Smart MLS
• 2017-04-24 Listing Removed — Smart MLS
• 2015-10-31 Listed $189,900 Smart MLS
• 2008-04-25 Sold (Public Records) $232,000 Public Records
• 2008-04-25 Sold (MLS) $232,000 Smart MLS
• 2008-01-15 Listed $244,900 Smart MLS
• 2007-12-04 Listing Removed — Smart MLS
• 2007-06-04 Listed $254,000 Smart MLS
• 2007-05-30 Listing Removed — Smart MLS
• 2006-12-30 Listed $264,900 Smart MLS
• 2006-12-29 Listing Removed — Smart MLS
• 2006-10-29 Listed $274,900 Smart MLS
• 2006-10-28 Listing Removed — Smart MLS
• 2006-08-20 Listed $279,000 Smart MLS
• 2006-08-01 Listing Removed — Smart MLS
• 2006-05-01 Listed $299,900 Smart MLS
• 2004-11-02 Sold (Public Records) $210,000 Public Records
• 2004-11-01 Sold (MLS) $210,000 Smart MLS
• 2004-08-12 Listed $218,000 Smart MLS
• 1987-06-02 Sold (Public Records) $147,500 Public Records

Property tax history

+3.7%/yr

Latest (2022): $5,451 · +0.0% YoY. Source: county tax records.