CashFlowRE
Sign in Sign up
6a Rock Ridge Ct
B- Composite 68.76
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +5.7/15.0
  • Schools +5.5/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,795,000

6a Rock Ridge Ct · Candlewood Knolls, CT 06812
5 bd · 5.5 ba · 4,962 sqft · SingleFamily · 153 Days on market
Built 2015 2.00 ac lot Est $1727k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Perched high above Candlewood Lake, this extraordinary custom-built residence was crafted by a six-time HOBI Award-winning builder for himself and embodies the finest craftsmanship with timeless sophistication. Spanning 4,962 sq. ft., the home blends classic Southern Fairfield County architectural details with breathtaking four-season mountain and Candlewood Lake views. Inside, rich character-grade white oak floors, intricate millwork, and Kingswood custom cabinetry showcase masterful design at every turn. The chef's kitchen features quartz counters, Thermador and Bosch appliances, a spacious walk-in pantry, and a dining area overlooking the expansive 20+ mile views. The gorgeous dining room has custom wainscoting and a coffered ceiling and the elegant family room featuring a propane stone fireplace, coffered ceiling, and wired sound system. You'll also find five spacious bedrooms and five and a half baths, including a serene primary suite with a luxurious full bath featuring heated marble floors, a freestanding soaking tub, a California Closet, and a private panoramic view of the lake. The walkout LL includes a kitchenette, custom bar room for entertaining, and a media room with access to an expansive stone patio with a built-in fire pit, perfect for entertaining against the backdrop of endless sunrises and sunsets. Smart-home systems, a heated 3-car garage, irrigation, professional landscaping, and custom finishes this is luxury redefined.

Key facts

  • Custom cabinetry
  • Heated marble floors
  • Walk-in pantry

Tags

CANDLEWOOD LAKE VIEWSCUSTOM CABINETRYWALK-IN PANTRYPROPANE STONE FIREPLACEHEATED MARBLE FLOORSFREESTANDING SOAKING TUB

Property features AI

Exterior

  • Parking: Attached garage; Three garage spaces; No carport
  • Utilities: Propane service; Septic tank
  • Home design: Single-family residence; Frame construction
  • Construction: Frame construction
  • Exterior features: Deck; Patio; Porch; Fire pit; Outdoor lighting; Outdoor speakers

Interior

  • Kitchen: Dishwasher; Gas range; Microwave; Refrigerator; Stainless steel appliances; Kitchen island; Pantry; Wine refrigerator; Chef's kitchen with marble and quartz/quartzite counters
  • Bedrooms: Total rooms: 12 (includes bedrooms and living spaces); Basement level includes finished space (walk-out access) — may contain additional sleeping or living areas
  • Flooring: Hardwood floors; Tile floors
  • Bathrooms: Five full bathrooms; One half bathroom; Primary bath with double vanity
  • Heating & cooling: Propane heating; Central air conditioning
  • Interior features: Built-in features; Central vacuum; Chef's kitchen; Crown molding; Double vanity; Dry bar; Eat-in kitchen; Entrance foyer; Formal dining room; High ceilings; In-law floorplan; Kitchen island; Marble counters; Open floorplan; Open kitchen; Pantry; Primary bathroom; Quartz/Quartzite counters; Recessed lighting; Tray ceilings; Walk-in closets; Washer/dryer hookup; Wet bar; Wired for sound
  • Laundry & utility: Washer and dryer included; Washer/dryer hookup; Central vacuum

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/5.5-bath single-family listed at $1.79M.

Deal economics

  • At list price, monthly cash flow is $11k ($136k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($30k rent vs $1.79M).
  • Recommended offer: $1.58M (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • New Fairfield School District (suburban): math 53% / reading 66% proficiency, ranked #41 of 153 in CT (top 27%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 8% free/reduced lunch — higher-income household profile.
  • Market conditions: 82 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,151 units permitted in Western Connecticut Planning Region in 2024 (714 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $12k of loan paydown is wiped out by about $54k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $503k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 153 days — a 12% lower offer ($1.58M) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y 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 $560k; list at $1.79M implies a 221% gain — meaningful room to come down on a strong offer.
Recommended offer $1,579,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 153 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.67%
Cap rate
13.84%
Cash-on-cash
26.97%
DSCR
2.20
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$1,726,776
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6a Rock Ridge Ct 0.00mi 5/5.5 4,962 (0%) 1mo $1,725,000 $348 99

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
20.9%
Equity multiple
1.85×
Total profit
$428,980
Equity at exit
$267,640
10-year hold
IRR
29.1%
Equity multiple
3.59×
Total profit
$1,301,723
Equity at exit
$155,199

Cash invested: $502,600 (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 06812

Home prices YoY
-34.2%
Active inventory
82
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$30,000 medium interval (Pro) →
Mortgage (P&I)
$9,413
Tax est. 1.5%
$2,244 /mo · $26,925/yr
Insurance
$748
HOA
$0
Vacancy / Maint / Mgmt
$6,300
Net cashflow
$11,295

Break-even live

Break-even rent $15,702
Max offer price $1,795,000
Occupancy floor 57%

Sensitivity live

Price -10% $12,536 -5% $11,915 +0% $11,295 +5% $10,675 +10% $10,055
Rent -10% $8,925 -5% $10,110 +0% $11,295 +5% $12,480 +10% $13,665
Rate -1.0pp $12,199 -0.5pp $11,752 base $11,295 +0.5pp $10,830 +1.0pp $10,357

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
$448,750
Closing costs
$53,850
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
91 Lake Dr N New Fairfield, CT 6.0 4.5 3535 $30,000 $8.49 3d 1 0.98mi

Listing history 8 events

  1. 2026-05-02
    status Under Contract 1465-char remark
    Show marketing remark (1465 chars)

    Perched high above Candlewood Lake, this extraordinary custom-built residence was crafted by a six-time HOBI Award-winning builder for himself and embodies the finest craftsmanship with timeless sophistication. Spanning 4,962 sq. ft., the home blends classic Southern Fairfield County architectural details with breathtaking four-season mountain and Candlewood Lake views. Inside, rich character-grade white oak floors, intricate millwork, and Kingswood custom cabinetry showcase masterful design at every turn. The chef's kitchen features quartz counters, Thermador and Bosch appliances, a spacious walk-in pantry, and a dining area overlooking the expansive 20+ mile views. The gorgeous dining room has custom wainscoting and a coffered ceiling and the elegant family room featuring a propane stone fireplace, coffered ceiling, and wired sound system. You'll also find five spacious bedrooms and five and a half baths, including a serene primary suite with a luxurious full bath featuring heated marble floors, a freestanding soaking tub, a California Closet, and a private panoramic view of the lake. The walkout LL includes a kitchenette, custom bar room for entertaining, and a media room with access to an expansive stone patio with a built-in fire pit, perfect for entertaining against the backdrop of endless sunrises and sunsets. Smart-home systems, a heated 3-car garage, irrigation, professional landscaping, and custom finishes this is luxury redefined.

  2. 2026-04-12
    status Pending
  3. 2026-03-29
    historical Under Contract - Continue to Show 1465-char remark
    Show marketing remark (1465 chars)

    Perched high above Candlewood Lake, this extraordinary custom-built residence was crafted by a six-time HOBI Award-winning builder for himself and embodies the finest craftsmanship with timeless sophistication. Spanning 4,962 sq. ft., the home blends classic Southern Fairfield County architectural details with breathtaking four-season mountain and Candlewood Lake views. Inside, rich character-grade white oak floors, intricate millwork, and Kingswood custom cabinetry showcase masterful design at every turn. The chef's kitchen features quartz counters, Thermador and Bosch appliances, a spacious walk-in pantry, and a dining area overlooking the expansive 20+ mile views. The gorgeous dining room has custom wainscoting and a coffered ceiling and the elegant family room featuring a propane stone fireplace, coffered ceiling, and wired sound system. You'll also find five spacious bedrooms and five and a half baths, including a serene primary suite with a luxurious full bath featuring heated marble floors, a freestanding soaking tub, a California Closet, and a private panoramic view of the lake. The walkout LL includes a kitchenette, custom bar room for entertaining, and a media room with access to an expansive stone patio with a built-in fire pit, perfect for entertaining against the backdrop of endless sunrises and sunsets. Smart-home systems, a heated 3-car garage, irrigation, professional landscaping, and custom finishes this is luxury redefined.

  4. 2025-11-10
    listed $1,795,000 Active
  5. 2025-10-17
    listed $1,795,000 Active 1465-char remark
    Show marketing remark (1465 chars)

    Perched high above Candlewood Lake, this extraordinary custom-built residence was crafted by a six-time HOBI Award-winning builder for himself and embodies the finest craftsmanship with timeless sophistication. Spanning 4,962 sq. ft., the home blends classic Southern Fairfield County architectural details with breathtaking four-season mountain and Candlewood Lake views. Inside, rich character-grade white oak floors, intricate millwork, and Kingswood custom cabinetry showcase masterful design at every turn. The chef's kitchen features quartz counters, Thermador and Bosch appliances, a spacious walk-in pantry, and a dining area overlooking the expansive 20+ mile views. The gorgeous dining room has custom wainscoting and a coffered ceiling and the elegant family room featuring a propane stone fireplace, coffered ceiling, and wired sound system. You'll also find five spacious bedrooms and five and a half baths, including a serene primary suite with a luxurious full bath featuring heated marble floors, a freestanding soaking tub, a California Closet, and a private panoramic view of the lake. The walkout LL includes a kitchenette, custom bar room for entertaining, and a media room with access to an expansive stone patio with a built-in fire pit, perfect for entertaining against the backdrop of endless sunrises and sunsets. Smart-home systems, a heated 3-car garage, irrigation, professional landscaping, and custom finishes this is luxury redefined.

  6. 2025-10-15
    historical $1,795,000 1465-char remark
    Show marketing remark (1465 chars)

    Perched high above Candlewood Lake, this extraordinary custom-built residence was crafted by a six-time HOBI Award-winning builder for himself and embodies the finest craftsmanship with timeless sophistication. Spanning 4,962 sq. ft., the home blends classic Southern Fairfield County architectural details with breathtaking four-season mountain and Candlewood Lake views. Inside, rich character-grade white oak floors, intricate millwork, and Kingswood custom cabinetry showcase masterful design at every turn. The chef's kitchen features quartz counters, Thermador and Bosch appliances, a spacious walk-in pantry, and a dining area overlooking the expansive 20+ mile views. The gorgeous dining room has custom wainscoting and a coffered ceiling and the elegant family room featuring a propane stone fireplace, coffered ceiling, and wired sound system. You'll also find five spacious bedrooms and five and a half baths, including a serene primary suite with a luxurious full bath featuring heated marble floors, a freestanding soaking tub, a California Closet, and a private panoramic view of the lake. The walkout LL includes a kitchenette, custom bar room for entertaining, and a media room with access to an expansive stone patio with a built-in fire pit, perfect for entertaining against the backdrop of endless sunrises and sunsets. Smart-home systems, a heated 3-car garage, irrigation, professional landscaping, and custom finishes this is luxury redefined.

  7. 2015-11-16
    soldstatus $560,000 749-char remark
    Show marketing remark (749 chars)

    Beautiful Rock Ridge subdivision, a small enclave of exclusive homes on quiet cul-de-sac street. This custom built home features hardwood floors, gourmet kitchen with stainless steel appliances & granite counters, spacious, family room with gas fireplace, formal living and dining rooms and half bath on the main level with access from the three-car garage. Upper level laundry, private master bedroom suite with walk-in-closet and full bath, two bedrooms with J&J bath, and two additional bedrooms with full hall bath. Deck to enjoy gorgeous view of Candlewood Lake, starlit nights, privacy and a little piece of Heaven! Walkout lower level unfinished, may be finished at additional cost. AGENTS, do not call seller, will be coming back on!

  8. 2015-05-13
    listed $829,000 749-char remark
    Show marketing remark (749 chars)

    Beautiful Rock Ridge subdivision, a small enclave of exclusive homes on quiet cul-de-sac street. This custom built home features hardwood floors, gourmet kitchen with stainless steel appliances & granite counters, spacious, family room with gas fireplace, formal living and dining rooms and half bath on the main level with access from the three-car garage. Upper level laundry, private master bedroom suite with walk-in-closet and full bath, two bedrooms with J&J bath, and two additional bedrooms with full hall bath. Deck to enjoy gorgeous view of Candlewood Lake, starlit nights, privacy and a little piece of Heaven! Walkout lower level unfinished, may be finished at additional cost. AGENTS, do not call seller, will be coming back on!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$360,000
− Mortgage interest
−$100,548
− Property taxes
−$26,925
− Insurance
−$8,975
− Repairs & maintenance
−$28,800
− Management
−$28,800
− Depreciation
−$52,218
Taxable income
$113,734
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$27,296
After-tax cash flow
$108,246/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 Fairfield School District
NCES district ID
0902730
Math proficiency
53% ▼ -11.00%
Reading proficiency
66% ▼ -8.00%
Median HH income
$99,909
Composite
55.38/100
National rank
#1253
State rank
#41 of 153 in CT

Livability — Candlewood Knolls

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

Census & demographics

Population (ZIP)
13,558

Population outlook (Western Connecticut County) Hauer SSP2

By 2040
685,031

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 13% Two or more races 8% Black 4% Asian 2%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Romanian 4% Iranian 3% Scotch-Irish 2%
Foreign-born
12% · Canada, Jamaica, Mexico
Languages at home
86% English-only · Spanish 9% Other Indo-European 2% German/W. Germanic 1%

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
▼ -123.77%
Current HPI
238.3277
Rent YoY
Metro
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+116.5% since first listed
8 events — show timeline
  • 2026-05-02 Pending Smart MLS
  • 2026-04-12 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-03-29 Contingent Smart MLS
  • 2025-11-10 Listed $1,795,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-10-17 Listed $1,795,000 Smart MLS
  • 2025-10-15 Coming Soon $1,795,000 Smart MLS
  • 2015-11-16 Sold (MLS) $560,000 Smart MLS
  • 2015-05-13 Listed $829,000 Smart MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…