3 bd · 2.5 ba ·
1,338 sqft ·
Built 1988
· SingleFamily
· Under Contract
· 46 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,784/mo
Mortgage (P&I)
−$1,442
Tax + insurance
−$464
HOA
−$0
Vac / Maint / Mgmt
−$585
Net cashflow
$292/mo
Annual
$3,509/yr
Cap rate
7.57%
Cash-on-cash
4.56%
DSCR
1.20
1% rule
1.01%
Cash to close
$77,000
Investor read
This is a 3-bed/2.5-bath single-family listed at $275k.
At list price, monthly cash flow is $292 ($4k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $275k).
It's been on market 46 days — a 3% lower offer ($267k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $267k (3.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
Preston School District (rural): math 42% / reading 49% proficiency, ranked #88 of 153 in CT (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 14% free/reduced lunch — higher-income household profile.
Zoned schools: Preston Veterans' Memorial School (math 47% / reading 57%, grade C-, #213 of 553 statewide, top 41%, 311 students, 21% FRL).
Market conditions: 23 active listings in the ZIP; 487 units permitted in Southeastern Connecticut Planning Region in 2024 (244 in 5+ unit buildings).
Climate carrying-cost: major wind risk, 62% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
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.
CashFlowRE · CFR-DCE77Y97B7PJSM
· Data 2 weeks agocashflowre.app · 2026-05-29