CashFlowRE
Sign in Sign up
314-316 Seaview Ave Duplex
C+ Composite 60.85
Why this score? — see what drove the C+ 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 +20.8/30.0
  • Appreciation +10.0/10.0
  • ARV discount +8.0/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.5/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +1.2/10.0

$545,000

314-316 Seaview Ave · Bridgeport, CT 06607
8 bd · 2.0 ba · 4,751 sqft · MultiFamily · 10 Days on market
Built 1915 Fair condition 10,018 sqft lot Est $551k · at est.

🖨 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 two-family home offering 7 total bedrooms and endless potential! The first floor features a newly remodeled kitchen and updated bathroom, along with generously sized bedrooms and a comfortable layout. The second unit provides additional living space with 2 levels, newly remodeled bathroom, and 2 porches. A Full basement offers ample storage and expansion possibilities. This is Great opportunity with strong income potential or owner occupancy! Buyer's agent do your own due diligence.

Key facts

  • Updated bathroom
  • Ample storage
  • 0.23 acre lot

Tags

NEWLY REMODELED KITCHENUPDATED BATHROOMGENEROUSLY SIZED BEDROOMSADDITIONAL LIVING SPACENEWLY REMODELED BATHROOMAMPLE STORAGE

Property features AI

Exterior

  • Parking: Detached garage; 3-car garage
  • Utilities: Public water connected; Public sewer connected; 50-gallon hot water tank
  • Home design: Multi-family (2-family); Multi-story (exact stories not specified); Tan and white exterior
  • Construction: Concrete construction; Concrete foundation; Asphalt shingle gable roof
  • Exterior features: Level lot; Aluminum siding

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: 7 total bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Hot water heat (oil-fired); Oil fuel tank located in basement
  • Interior features: Full basement; 14 total rooms; Two-unit multi-family property
  • Laundry & utility: Washer/dryer hookup on 2nd floor; 50-gallon hot water tank (in 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 × 4-bed/1.0-bath units multifamily listed at $545k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $284 ($3k/yr) — positive. Per door: $142/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $545k).
  • Cap rate 7.9% vs local median 5.0% in Bridgeport — 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 (#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+, schools 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.
  • Market conditions: 33 active listings in the ZIP; 852 units permitted in Greater Bridgeport Planning Region in 2024 (698 in 5+ unit buildings).
  • At $5,710/mo this rent would consume 137% of the median local household income ($50k/yr) (locally 534% 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 $58k of equity ($4k loan paydown + $54k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $153k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$94k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $460/mo; built in 1915 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); major wind risk, 69% 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 $545,000

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. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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.
  9. 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.
  10. 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
1.05%
Cap rate
7.93%
Cash-on-cash
5.85%
DSCR
1.26
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$551,116
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
314-316 Seaview Ave 0.00mi 7/2.0 (-1) 4,751 (0%) 1mo $552,500 $116 94

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.9%
Equity multiple
3.07×
Total profit
$315,286
Equity at exit
$490,979
10-year hold
IRR
22.8%
Equity multiple
7.00×
Total profit
$914,968
Equity at exit
$1,058,815

Cash invested: $152,600 (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 06607

Home prices YoY
4.7%
Active inventory
33
Price-to-rent
15.9×

Monthly cashflow live

Estimated rent
$5,710 high interval (Pro) →
Mortgage (P&I)
$2,858
Tax est. 1.5%
$681 /mo · $8,175/yr
Insurance
$227
Flood insurance flood zone
−$460 /mo · $5,525/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,199
Net cashflow
$284

Break-even live

Break-even rent $5,350
Max offer price $545,000
Occupancy floor 90%

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

UnitsBedsBathsEst. rent
Total (2 units) $5,710

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
$136,250
Closing costs
$16,350
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 7 events

  1. 2026-04-19
    status Under Contract
  2. 2026-04-09
    listed $545,000 Active
  3. 2024-01-24
    historical
  4. 2024-01-23
    status Active
  5. 2023-09-06
    historical Under Contract - Continue to Show
  6. 2023-08-25
    price $399,000
  7. 2023-04-27
    listed $424,900 Active

ⓘ 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 6/10 Major FEMA zone AE · 67% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 69% 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
$68,520
− Mortgage interest
−$30,528
− Property taxes
−$8,175
− Insurance
−$8,250
− Repairs & maintenance
−$5,482
− Management
−$5,482
− Depreciation
−$15,855
Taxable loss
−$5,251
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,260
After-tax cash flow
$4,670/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.

Condition & rehab AI · 2 photos

Fair 45/100 Moderate rehab

A moderately rehabbed two-family home with good interior updates but fair exterior condition. Repainting the siding and landscaping would significantly enhance its curb appeal and value.

Repairs flagged

  • Moderate Exterior siding — Weathered appearance
  • Minor Landscaping — Overgrown areas

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and property value
  • Both Landscaping — Improves curb appeal and enhances property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior siding · Weathered appearance Moderate $3,000–15,000
Landscaping · Overgrown areas Minor $500–3,000
Total estimated repair cost · 2 items $3,500–18,000

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and property value
  • Both Landscaping — Improves curb appeal and enhances property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
7,979
Household income
$50,000
Rent vs Own
59.7% rent · 40.3% own
Severe rent burden
534.0

Population outlook (Greater Bridgeport County) Hauer SSP2

By 2040
365,581

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Hispanic / Latino 57% Black 31% Two or more races 19% Asian 6% White 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 32% Cuban 4% Dominican 4%
Common ancestry
Estonian 1% Russian 1%
Foreign-born
25% · Canada, Vietnam, Jamaica
Languages at home
52% English-only · Spanish 42% Other Asian/Pacific 2% Other Indo-European 2%

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
▲ 26.05%
Current HPI
584.8108
Rent YoY
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

+28.3% since first listed
7 events — show timeline
  • 2026-04-19 Pending Smart MLS
  • 2026-04-09 Listed $545,000 Smart MLS
  • 2024-01-24 Listing Removed Smart MLS
  • 2024-01-23 Relisted Smart MLS
  • 2023-09-06 Contingent Smart MLS
  • 2023-08-25 Price Changed $399,000 Smart MLS
  • 2023-04-27 Listed $424,900 Smart MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…