CashFlowRE
Sign in Sign up
347 Fox Rd Fourplex
B- Composite 66.27
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
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.3/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$435,000

347 Fox Rd · Putnam, CT 06260
8 bd · 4.0 ba · 2,160 sqft · MultiFamily public records · 5 Days on market
Built 1970 2.00 ac lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Multiple offers. Highest & best by Monday 6/15/26 1:00 Fantastic investment opportunity in East Putnam! This well-maintained 4-family property sits on a nicely wooded 2-acre lot offering a peaceful setting while still being conveniently close to I-395 for an easy commute. Each unit features 2 bedrooms and 1 full bath with laundry hookups. One apartment is currently open, making this a great opportunity for an investor looking to set market rent or for a someone interested in occupying a unit while generating rental income from the others. A new roof in Dec of 2025. Plenty of potential in a desirable location with easy access to shopping, dining, and local amenities.

Key facts

  • 2 acre lot
  • 10 parking spots
  • Built 1970

Property features AI

Exterior

  • Parking: Unpaved off-street parking; Approximately 10 parking spaces
  • Utilities: Private well water; Septic sewage; Electric domestic hot water; Electric heat
  • Home design: Multi-family property (4-family); Multi-family for sale
  • Construction: Frame construction; Wood siding; Concrete foundation; Asphalt shingle roof; Brown exterior color
  • Exterior features: Sidewalk; Shed; Gutters; Secluded, lightly wooded, level lot

Interior

  • Bedrooms: 8 bedrooms (total)
  • Bathrooms: 4 full bathrooms
  • Heating & cooling: Baseboard heating (electric); Wall unit cooling; Thermopane windows
  • Interior features: 16 total rooms; Has an attic with pull-down stairs; No basement
  • Laundry & utility: Laundry located in bathrooms; All units have washer/dryer hook-ups

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 × 2-bed/1.0-bath units multifamily listed at $435k.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive. Per door: $415/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $435k).
  • Cap rate 10.9% vs local median 3.5% in Putnam — 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 66/100 on livability (#117 in CT) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A; Watch: health & safety D+, amenities F, commute F.
  • Putnam School District (suburban): math 25% / reading 34% proficiency, ranked #126 of 153 in CT (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Putnam Elementary School (math 31% / reading 33%, grade F, #361 of 553 statewide, top 68%, 571 students, 57% FRL).
  • Market conditions: 58 active listings in the ZIP; 149 units permitted in Northeastern Connecticut Planning Region in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $122k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 50% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $435,000

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 1970 — 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
1.29%
Cap rate
10.87%
Cash-on-cash
16.34%
DSCR
1.73
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
7.4%
Equity multiple
1.29×
Total profit
$35,053
Equity at exit
$64,860
10-year hold
IRR
16.7%
Equity multiple
2.37×
Total profit
$166,259
Equity at exit
$37,611

Cash invested: $121,800 (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 06260

Home prices YoY
-4.3%
Active inventory
58
Price-to-rent
25.9×

Monthly cashflow live

Estimated rent
$5,606 medium interval (Pro) →
Mortgage (P&I)
$2,281
Tax from tax record
$308 /mo · $3,699/yr
Insurance
$181
HOA
$0
Vacancy / Maint / Mgmt
$1,177
Net cashflow
$1,658

Break-even live

Break-even rent $3,507
Max offer price $435,000
Occupancy floor 65%

Sensitivity live

Price -10% $1,904 -5% $1,781 +0% $1,658 +5% $1,535 +10% $1,412
Rent -10% $1,215 -5% $1,437 +0% $1,658 +5% $1,879 +10% $2,101
Rate -1.0pp $1,877 -0.5pp $1,769 base $1,658 +0.5pp $1,545 +1.0pp $1,431

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

UnitsBedsBathsEst. rent
Total (4 units) $5,606

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
$108,750
Closing costs
$13,050
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 8 events

  1. 2026-06-17
    status $435,000 Under Contract 5 DOM
  2. 2026-06-16
    days on market $435,000 Active 5 DOM
  3. 2026-06-16
    remarks 677-char remark
  4. 2026-06-15
    days on market $435,000 Active 4 DOM
  5. 2026-06-13
    days on market $435,000 Active 2 DOM
  6. 2026-06-12
    status $435,000 Active 1 DOM
  7. 2026-06-09
    remarks 619-char remark
  8. 2026-06-09
    listed $435,000 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
$3,699 · $308/mo
Projected year-2 tax
$6,504 · $542/mo
Expected delta
+$2,805/yr (+$234/mo · 75.8%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 50% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$67,272
− Mortgage interest
−$24,367
− Property taxes
−$3,699
− Insurance
−$2,175
− Repairs & maintenance
−$5,382
− Management
−$5,382
− Depreciation
−$12,655
Taxable income
$13,613
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,267
After-tax cash flow
$16,629/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
Putnam School District
NCES district ID
0903480
Math proficiency
25% ▼ -12.00%
Reading proficiency
34% ▼ -19.00%
Median HH income
$51,031
Composite
25.85/100
National rank
#7349
State rank
#126 of 153 in CT

Livability — Putnam

Score
66/100
State rank
#117
US rank
#11486

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,227

Population outlook (Northeastern Connecticut County) Hauer SSP2

By 2040
104,160

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 7% Two or more races 6% Black 2% Asian 1%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Lithuanian 18% Romanian 5% Scotch-Irish 1%
Foreign-born
4% · Canada, South Korea
Languages at home
94% English-only · Spanish 4% Russian/Polish/Slavic 1% French/Haitian/Cajun 1%

Political lean MEDSL · Northeastern Connecticut

2024 margin
R (+15.4) · D 41.5% · R 57.0% · Other 1.5%
All cycles
2024: R+15.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -14.95%
Current HPI
332.9661
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

1 event — show timeline
  • 2026-06-08 Coming Soon $435,000 Smart MLS

Property tax history

+2.5%/yr

Latest (2023): $3,699 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…