Triplex
85-89 Alexander Dr · Bridgeport, CT
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $829 – $1,539
Heat risk 6/10 · Moderate
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 41.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
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
- Rent growth +3.3/5.0
- Condition / age +2.5/5.0
- Schools +1.2/10.0
- Appreciation +0.0/10.0
$385,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed
Listing remarks
2 Family Brick duplex Style home in North end in need of renovations. Tight side has 3 bedrooms, and 1 bath and left side has 2 bedrooms and one bath. Left side needs full rehab. Cash Offers preferred. Will not qualify for regular or FHA loans.
Key facts
- 9,583 sq ft lot
- 2 parking spots
- Built 1942
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3 × 5-bed/?-bath units multifamily listed at $385k.
Deal economics
- At list price, monthly cash flow is $4k ($54k/yr) — positive. Per door: $1k/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($9k rent vs $385k).
- Cap rate 20.2% 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+.
- 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: Central High School (math 8% / reading 30%, grade F, #171 of 194 statewide, top 89%, 1,677 students, 74% FRL) — zoned schools average 74% FRL vs 97% district-wide (24 pts lower); this property's tenant base skews higher-income than the district average.
- Market conditions: Rents rising (+3.1%/yr); 152 active listings in the ZIP; 852 units permitted in Greater Bridgeport Planning Region in 2024 (698 in 5+ unit buildings).
- At $9,033/mo this rent would consume 148% of the median local household income ($73k/yr) (locally 2163% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
- At projected returns (-3.0% appreciation + 3.1% rent growth), your $108k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
Risks & watch-outs
- Watch-outs: built in 1942 — 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.
Questions for the listing agent
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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 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
- 2.35% ✓
- Cap rate
- 20.24%
- Cash-on-cash
- 49.82%
- DSCR
- 3.22
- GRM
- 3.6
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 3.12% rent growth · sell at horizon
- IRR
- 47.6%
- Equity multiple
- 3.08×
- Total profit
- $223,884
- Equity at exit
- $57,405
- IRR
- 53.4%
- Equity multiple
- 6.26×
- Total profit
- $567,036
- Equity at exit
- $33,288
Cash invested: $107,800 (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
ZIP-level market 06606
- Rents YoY
- 3.1%
- Active inventory
- 152
- Price-to-rent
- 10.7×
Monthly cashflow live
- Estimated rent
- $9,033 medium interval (Pro) →
- Mortgage (P&I)
- −$2,019
- Tax est. 1.5%
- −$481 /mo · $5,775/yr
- Insurance
- −$160
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$1,897
- Net cashflow
- $4,475
Break-even live
3-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 3× units | 5 | — | $9,033 |
| #1 | 5 | — | $3,011 |
| #2 | 5 | — | $3,011 |
| #3 | 5 | — | $3,011 |
| Total (3 units) | $9,033 | ||
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
- $96,250
- Closing costs
- $11,550
- 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 2 events
-
2026-02-07status Under Contract
-
2026-02-06$385,000 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 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
- $108,396
- − Mortgage interest
- −$21,566
- − Property taxes
- −$5,775
- − Insurance
- −$1,925
- − Repairs & maintenance
- −$8,672
- − Management
- −$8,672
- − Depreciation
- −$11,200
- Taxable income
- $50,587
- Est. tax owed @ 24.0%
- −$12,141
- After-tax cash flow
- $41,564/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
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)
- 49,308
- Household income
- $73,372
- Rent vs Own
- Severe rent burden
- 2163.0
Population outlook (Greater Bridgeport County) Hauer SSP2
- By 2040
- 365,581
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Highly diverse neighborhood (Simpson 0.73)
- Race & ethnicity
- Hispanic / Latino 37% White 31% Black 19% Two or more races 11% Asian 7%
- Hispanic origin (detail)
- Mexican 5% Puerto Rican 12% Dominican 4%
- Common ancestry
- Estonian 5% Russian 4% Romanian 3%
- Foreign-born
- 37% · Canada, Jamaica, Vietnam
- Languages at home
- 50% English-only · Spanish 27% Other Indo-European 15% French/Haitian/Cajun 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
- ▼ -270.11%
- Current HPI
- 345.647
- Rent YoY
- ▲ 3.12%
- 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 |
|---|---|---|
| Industrial Machinery | 4 | $38B |
|
||
| Insurance | 3 | $71B |
|
||
| Financial Services | 2 | $25B |
|
||
| Transportation / Logistics | 2 | $18B |
|
||
| Healthcare | 1 | $247B |
|
||
| Telecommunications | 1 | $55B |
|
||
Price history
2 events — show timeline
- 2026-02-07 Pending — Smart MLS
- 2026-02-06 Listed $385,000 Smart MLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…