CashFlowRE
Sign in Sign up
16 Marlene Dr
B Composite 70.45
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 +7.5/15.0
  • Livability +4.0/5.0
  • Schools +3.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

16 Marlene Dr · Norwich, CT 06339
4 bd · 1.0 ba · 1,260 sqft · Manufactured public records · 248 Days on market
Built 1965 0.38 ac lot $135/sqft · 52% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

RARE FIND! A 4-bedroom mobile home on its own land. You heard me right. Vinyl sided, newer furnace in a beautiful park where each lot is privately owned. This home has been well cared for by the current tenants in place and is ready for its next new owner. Keep the tenants in place as a great rental property or live in it yourself. 3 decent sized bedrooms, one is a little on the smaller side, living room, kitchen and even a sunroom. Plenty of space to stretch out in this charmer. Come see for yourself.

Key facts

  • Newer furnace
  • Sunroom
  • Privately owned lots

Tags

NEWER FURNACEPRIVATELY OWNED LOTSSUNROOM

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 4-bed/1.0-bath manufactured listed at $170k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $170k).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.6% vs local median 4.0% in Norwich — 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 (#18 in CT, #1,391 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, commute A-; Watch: schools D+.
  • Ledyard School District (rural): math 34% / reading 49% proficiency, ranked #92 of 153 in CT (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 36 active listings in the ZIP; 487 units permitted in Southeastern Connecticut Planning Region in 2024 (244 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $48k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 248 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 14y ago; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $170k implies a 580% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; major wind risk, 74% 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 $149,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 248 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
1.61%
Cap rate
13.60%
Cash-on-cash
26.10%
DSCR
2.16
GRM
5.2

CMA / ARV

ARV (median comp)
$351,900
List price
$169,900
Delta
-51.72%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.8%
Equity multiple
1.81×
Total profit
$38,382
Equity at exit
$25,333
10-year hold
IRR
28.1%
Equity multiple
3.49×
Total profit
$118,319
Equity at exit
$14,690

Cash invested: $47,572 (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 06339

Home prices YoY
-19.4%
Active inventory
36
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$2,728 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$159 /mo · $1,906/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$573
Net cashflow
$1,035

Break-even live

Break-even rent $1,418
Max offer price $169,900
Occupancy floor 57%

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
$42,475
Closing costs
$5,097
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.

Listing history 32 events

  1. 2026-06-19
    days on market $169,900 Active 248 DOM
  2. 2026-06-18
    days on market $169,900 Active 247 DOM
  3. 2026-06-17
    days on market $169,900 Active 246 DOM
  4. 2026-06-16
    days on market $169,900 Active 245 DOM
  5. 2026-06-15
    days on market $169,900 Active 244 DOM
  6. 2026-06-14
    days on market $169,900 Active 242 DOM
  7. 2026-06-13
    days on market $169,900 Active 241 DOM
  8. 2026-06-10
    days on market $169,900 Active 239 DOM
  9. 2026-06-09
    days on market $169,900 Active 238 DOM
  10. 2026-06-08
    days on market $169,900 Active 237 DOM
  11. 2026-06-07
    days on market $169,900 Active 236 DOM
  12. 2026-06-05
    days on market $169,900 Active 233 DOM
  13. 2026-06-03
    days on market $169,900 Active 232 DOM
  14. 2026-06-02
    days on market $169,900 Active 231 DOM
  15. 2026-06-01
    days on market $169,900 Active 230 DOM
  16. 2026-05-31
    days on market $169,900 Active 229 DOM
  17. 2026-05-30
    days on market $169,900 Active 228 DOM
  18. 2026-04-30
    price $169,900 507-char remark
    Show marketing remark (507 chars)

    RARE FIND! A 4-bedroom mobile home on its own land. You heard me right. Vinyl sided, newer furnace in a beautiful park where each lot is privately owned. This home has been well cared for by the current tenants in place and is ready for its next new owner. Keep the tenants in place as a great rental property or live in it yourself. 3 decent sized bedrooms, one is a little on the smaller side, living room, kitchen and even a sunroom. Plenty of space to stretch out in this charmer. Come see for yourself.

  19. 2026-04-02
    status Active 507-char remark
    Show marketing remark (507 chars)

    RARE FIND! A 4-bedroom mobile home on its own land. You heard me right. Vinyl sided, newer furnace in a beautiful park where each lot is privately owned. This home has been well cared for by the current tenants in place and is ready for its next new owner. Keep the tenants in place as a great rental property or live in it yourself. 3 decent sized bedrooms, one is a little on the smaller side, living room, kitchen and even a sunroom. Plenty of space to stretch out in this charmer. Come see for yourself.

  20. 2026-04-01
    historical 507-char remark
    Show marketing remark (507 chars)

    RARE FIND! A 4-bedroom mobile home on its own land. You heard me right. Vinyl sided, newer furnace in a beautiful park where each lot is privately owned. This home has been well cared for by the current tenants in place and is ready for its next new owner. Keep the tenants in place as a great rental property or live in it yourself. 3 decent sized bedrooms, one is a little on the smaller side, living room, kitchen and even a sunroom. Plenty of space to stretch out in this charmer. Come see for yourself.

  21. 2025-10-29
    status Active 507-char remark
    Show marketing remark (507 chars)

    RARE FIND! A 4-bedroom mobile home on its own land. You heard me right. Vinyl sided, newer furnace in a beautiful park where each lot is privately owned. This home has been well cared for by the current tenants in place and is ready for its next new owner. Keep the tenants in place as a great rental property or live in it yourself. 3 decent sized bedrooms, one is a little on the smaller side, living room, kitchen and even a sunroom. Plenty of space to stretch out in this charmer. Come see for yourself.

  22. 2025-10-16
    status Under Contract 507-char remark
    Show marketing remark (507 chars)

    RARE FIND! A 4-bedroom mobile home on its own land. You heard me right. Vinyl sided, newer furnace in a beautiful park where each lot is privately owned. This home has been well cared for by the current tenants in place and is ready for its next new owner. Keep the tenants in place as a great rental property or live in it yourself. 3 decent sized bedrooms, one is a little on the smaller side, living room, kitchen and even a sunroom. Plenty of space to stretch out in this charmer. Come see for yourself.

  23. 2025-09-26
    listed $189,900 Active 507-char remark
    Show marketing remark (507 chars)

    RARE FIND! A 4-bedroom mobile home on its own land. You heard me right. Vinyl sided, newer furnace in a beautiful park where each lot is privately owned. This home has been well cared for by the current tenants in place and is ready for its next new owner. Keep the tenants in place as a great rental property or live in it yourself. 3 decent sized bedrooms, one is a little on the smaller side, living room, kitchen and even a sunroom. Plenty of space to stretch out in this charmer. Come see for yourself.

  24. 2025-02-25
    historical
  25. 2025-01-10
    listed $190,000 Active
  26. 2017-03-09
    historical
  27. 2016-09-13
    listed $140,000
  28. 2013-04-19
    soldstatus $25,000
  29. 2013-03-31
    historical
  30. 2012-11-28
    historical
  31. 2012-10-25
    listed $35,000
  32. 2012-08-29
    listed $53,000

ⓘ 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
$1,906 · $159/mo
Projected year-2 tax
$2,771 · $231/mo
Expected delta
+$865/yr (+$72/mo · 45.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 69% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 74% 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
$32,740
− Mortgage interest
−$9,517
− Property taxes
−$1,906
− Insurance
−$850
− Repairs & maintenance
−$2,619
− Management
−$2,619
− Depreciation
−$4,943
Taxable income
$10,286
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,469
After-tax cash flow
$9,948/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
Ledyard School District
NCES district ID
0902160
Math proficiency
34% ▼ -12.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$84,854
Composite
39.02/100
National rank
#4064
State rank
#92 of 153 in CT

Livability — Norwich

Score
81/100
State rank
#18
US rank
#1391

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
37,216
Population (ZIP)
9,263

Population outlook (Southeastern Connecticut County) Hauer SSP2

By 2040
293,442

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 9% Two or more races 6% Asian 3% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 5%
Common ancestry
Romanian 4% Italian 2% Lithuanian 2%
Foreign-born
5% · Canada, China, Jamaica
Languages at home
91% English-only · Spanish 5% Chinese 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Southeastern Connecticut

2024 margin
D (+13.0) · D 55.6% · R 42.6% · Other 1.8%
All cycles
2024: D+13.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -61.39%
Current HPI
255.764
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

+220.6% since first listed
15 events — show timeline
  • 2026-04-30 Price Changed $169,900 Smart MLS
  • 2026-04-02 Relisted Smart MLS
  • 2026-04-01 Listing Removed Smart MLS
  • 2025-10-29 Relisted Smart MLS
  • 2025-10-16 Pending Smart MLS
  • 2025-09-26 Listed $189,900 Smart MLS
  • 2025-02-25 Listing Removed Smart MLS
  • 2025-01-10 Listed $190,000 Smart MLS
  • 2017-03-09 Listing Removed Smart MLS
  • 2016-09-13 Listed $140,000 Smart MLS
  • 2013-04-19 Sold (Public Records) $25,000 Public Records
  • 2013-03-31 Listing Removed Smart MLS
  • 2012-11-28 Listing Removed Smart MLS
  • 2012-10-25 Listed $35,000 Smart MLS
  • 2012-08-29 Listed $53,000 Smart MLS

Property tax history

+1.1%/yr

Latest (2023): $1,906 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…