CashFlowRE
Sign in Sign up
349 Noble Ave Duplex
D- Composite 37.89
Why this score? — see what drove the D- 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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Cash flow +6.3/30.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Schools +1.2/10.0
  • DSCR +0.6/10.0

$569,000

349 Noble Ave · Bridgeport, CT 06608
14 bd · 5.0 ba · 6,727 sqft · MultiFamily public records · 32 Days on market
Built 1852 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

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

Listing remarks

Spacious side-by-side two-family home featuring formal living and dining rooms, fireplace, jacuzzi, and abundant closet space throughout. Private parking and a fenced yard offer added convenience and outdoor enjoyment. Ideally located directly across from a park and close to shopping, schools, hospitals, and major highways. Great opportunity-bring your offers!

Key facts

  • Two-family home
  • Private parking
  • Jacuzzi

Tags

TWO-FAMILY HOMEFORMAL LIVING AND DINING ROOMSFIREPLACEJACUZZIABUNDANT CLOSET SPACEPRIVATE PARKING

Property features AI

Finance

  • Financial info: Assessed value listed

Exterior

  • Parking: Attached garage; 9 garages
  • Utilities: Public water connected; Public sewer connected; No hot water listed
  • Home design: Multi-family property (2-family)
  • Construction: Frame construction; Slab foundation; Asphalt shingle roof
  • Exterior features: Level lot; Cedar siding

Interior

  • Bedrooms: 14 bedrooms
  • Bathrooms: 6 full bathrooms; 1 half bathroom
  • Heating & cooling: Hot air heating (natural gas); Window unit cooling
  • Interior features: 25 total rooms; 2 fireplaces; Full basement

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 2 × 2-bed/1.5-bath units multifamily listed at $569k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-12k/yr) — negative. Per door: $-508/mo.
  • To cash-flow at today's rent, offer at most $389k (31.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $408k (28.3% below list).
  • Recommended offer: $389k (31.6% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 81/100 on livability (#15 in CT, #1,374 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime C-, employment D+.
  • Bridgeport School District (urban): math 9% / reading 19% proficiency, ranked #151 of 153 in CT (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 97% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Waltersville School (math 7% / reading 17%, grade F, #500 of 553 statewide, top 91%, 451 students, 92% FRL); Warren Harding High School (math 2% / reading 8%, grade F, #192 of 194 statewide, top 100%, 1,109 students, 82% FRL).
  • Market conditions: Rents rising fast (+4.3%/yr); 30 active listings in the ZIP; 852 units permitted in Greater Bridgeport Planning Region in 2024 (698 in 5+ unit buildings).
  • At $4,082/mo this rent would consume 107% of the median local household income ($46k/yr) (locally 910% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $61k of equity ($4k loan paydown + $57k appreciation (10.0% local appreciation)).
  • By year 2, paydown + projected appreciation supports a ~$98k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($552k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 19y ago; this cycle's ask has dropped $30k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $365k; list at $569k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1852 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 41% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $389,351 (31.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Built in 1852 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.72%
Cap rate
4.15%
Cash-on-cash
-7.66%
DSCR
0.66
GRM
11.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 4.35% rent growth · sell at horizon

5-year hold
IRR
19.3%
Equity multiple
2.58×
Total profit
$250,993
Equity at exit
$512,600
10-year hold
IRR
18.1%
Equity multiple
6.04×
Total profit
$802,616
Equity at exit
$1,105,442

Cash invested: $159,320 (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 06608

Home prices YoY
3.6%
Rents YoY
4.3%
Active inventory
30
Price-to-rent
23.2×

Monthly cashflow live

Estimated rent
$4,082 high interval (Pro) →
Mortgage (P&I)
$2,984
Tax from tax record
$1,021 /mo · $12,249/yr
Insurance
$237
HOA
$0
Vacancy / Maint / Mgmt
$857
Net cashflow
$-1,017

Break-even live

Break-even rent $5,369
Max offer price $389,351
Occupancy floor

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

UnitsBedsBathsEst. rent
Total (2 units) $4,082

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
$142,250
Closing costs
$17,070
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. 2026-04-14
    status Under Contract
  2. 2026-04-08
    price $569,000
  3. 2026-03-24
    price $589,000
  4. 2026-02-18
    listed $599,000 Active
  5. 2008-03-17
    historical
  6. 2007-09-17
    listed $494,900
  7. 2006-03-03
    soldstatus $365,000
  8. 1997-03-27
    soldstatus $70,500

ⓘ 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
$12,249 · $1,021/mo
Projected year-2 tax
$12,249 · $1,021/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 6/10 Major 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 41% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$48,984
− Mortgage interest
−$31,873
− Property taxes
−$12,249
− Insurance
−$2,845
− Repairs & maintenance
−$3,919
− Management
−$3,919
− Depreciation
−$16,553
Taxable loss
−$22,373
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,370
After-tax cash flow
$-6,834/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
Bridgeport School District
NCES district ID
0900450
Math proficiency
9% ▼ -7.00%
Reading proficiency
19% ▼ -10.00%
Median HH income
$41,507
Composite
12.09/100
National rank
#9656
State rank
#151 of 153 in CT

Livability — Bridgeport

Score
81/100
State rank
#15
US rank
#1374

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bridgeport, CT
County
Fairfield County · 765,532 people
City population
149,153
Metro
Bridgeport-Stamford-Norwalk, CT
Population (ZIP)
12,146
Household income
$45,754
Rent vs Own
75.4% rent · 24.6% own
Severe rent burden
910.0

Population outlook (Greater Bridgeport County) Hauer SSP2

By 2040
365,581

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (69%)
Race & ethnicity
Hispanic / Latino 69% Black 22% Two or more races 19% White 4% Asian 4%
Hispanic origin (detail)
Mexican 5% Puerto Rican 32% Cuban 1% Dominican 14%
Common ancestry
Hispanic 1% Russian 1% Estonian 0%
Foreign-born
34% · Canada, Jamaica
Languages at home
33% English-only · Spanish 56% French/Haitian/Cajun 4% Other Asian/Pacific 3%

Political lean MEDSL · Greater Bridgeport

2024 margin
Strong D (+23.3) · D 60.9% · R 37.6% · Other 1.5%
All cycles
2024: D+23.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 18.29%
Current HPI
530.5125
Rent YoY
▲ 4.35%
Metro
Bridgeport-Stamford-Norwalk, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+707.1% since first listed
8 events — show timeline
  • 2026-04-14 Pending Smart MLS
  • 2026-04-08 Price Changed $569,000 Smart MLS
  • 2026-03-24 Price Changed $589,000 Smart MLS
  • 2026-02-18 Listed $599,000 Smart MLS
  • 2008-03-17 Listing Removed Smart MLS
  • 2007-09-17 Listed $494,900 Smart MLS
  • 2006-03-03 Sold (Public Records) $365,000 Public Records
  • 1997-03-27 Sold (Public Records) $70,500 Public Records

Property tax history

+0.0%/yr

Latest (2023): $12,249 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…