CashFlowRE
Sign in Sign up
134 Butler St Multi-family
B Composite 74.81
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
  • ARV discount +13.7/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$384,999

134 Butler St · New Haven, CT 06511
7 bd · 3.0 ba · 2,671 sqft · MultiFamily public records · 9 Days on market
Built 1920 4,356 sqft lot Est $446k · 14% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

2 Family property, there is a third floor that can be used by the 2nd floor. 3Rd floor has three rooms and a bathroom. Bank owned property, 203k or cash offer. Property being sold in as condition. Please note there is mold in property.

Key facts

  • Off street parking
  • Updated kitchen
  • Recent improvements

Tags

INVESTMENT OPPORTUNITYRECENT IMPROVEMENTSUPDATED KITCHENOFF STREET PARKING

Property features AI

Exterior

  • Parking: Driveway parking; Total of 4 parking spaces
  • Utilities: Public water connected; Public sewer connected; Other hot water system
  • Home design: Multi-family 2-family property
  • Construction: Frame construction; Vinyl siding; Masonry foundation; Asphalt shingle roof
  • Exterior features: Paved driveway; Off-street parking

Interior

  • Bedrooms: 6 bedrooms
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Hot air heating; Natural gas heat
  • Interior features: Partial, unfinished basement; Finished walk-up attic; 11 total rooms

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 7-bed/3.0-bath multifamily listed at $385k.

Deal economics

  • At list price, monthly cash flow is $2k ($24k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $385k).
  • Cap rate 12.4% vs local median 4.8% in New Haven — 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 79/100 on livability (#31 in CT, #2,190 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: schools D+, employment D, crime F.
  • New Haven School District (urban): math 12% / reading 25% proficiency, ranked #147 of 153 in CT (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.6%/yr); 137 active listings in the ZIP; 1,059 units permitted in South Central Connecticut Planning Region in 2024 (779 in 5+ unit buildings).
  • At $5,832/mo this rent would consume 117% of the median local household income ($60k/yr) (locally 4999% 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 + 2.6% rent growth), your $108k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 18y 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.
  • Current owner paid $48k; list at $385k implies a 711% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 51% 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 $384,999

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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.
  6. 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.
  7. 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
1.51%
Cap rate
12.40%
Cash-on-cash
21.82%
DSCR
1.97
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$446,057
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
67 Read St 0.11mi 7/2.5 2,672 (0%) 8mo $390,000 $146 86
766 Winchester Ave 0.27mi 8/3.0 (+1) 2,747 (+3%) 1mo $480,000 $175 77
151 Read St 0.08mi 6/2.0 (-1) 2,735 (+2%) 10mo $310,000 $113 74
394 Shelton Ave 0.07mi 6/3.0 (-1) 2,834 (+6%) 13mo $435,000 $153 71
393 Newhall St 0.17mi 8/3.0 (+1) 2,831 (+6%) 9mo $493,000 $174 70
39 Lander St 0.19mi 6/3.0 (-1) 2,862 (+7%) 6mo $490,000 $171 69
455 Huntington St 0.10mi 6/3.0 (-1) 2,470 (-8%) 13mo $385,000 $156 67
229 Goodrich St 0.14mi 7/3.0 3,010 (+13%) 10mo $445,000 $148 64
43 Butler St 0.20mi 6/2.0 (-1) 2,279 (-15%) 7mo $380,000 $167 52
42 Pine St 0.54mi 6/2.0 (-1) 2,304 (-14%) 1mo $470,000 $204 42
79 Bowen St 0.50mi 8/4.0 (+1) 2,290 (-14%) 6mo $605,000 $264 39
57 North St 0.69mi 6/2.0 (-1) 2,931 (+10%) 12mo $412,000 $141 33

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

Projected returns pro-forma

-3.0% appreciation · 2.6% rent growth · sell at horizon

5-year hold
IRR
14.0%
Equity multiple
1.56×
Total profit
$60,203
Equity at exit
$57,405
10-year hold
IRR
22.5%
Equity multiple
2.89×
Total profit
$203,992
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
Strong tenant statutes; rent commissions in some towns; courts slow especially in cities.

ZIP-level market 06511

Home prices YoY
-20.8%
Rents YoY
2.6%
Active inventory
137
Price-to-rent
16.5×

Monthly cashflow live

Estimated rent
$5,832 high interval (Pro) →
Mortgage (P&I)
$2,019
Tax from tax record
$468 /mo · $5,612/yr
Insurance
$160
HOA
$0
Vacancy / Maint / Mgmt
$1,225
Net cashflow
$1,960

Break-even live

Break-even rent $3,351
Max offer price $384,999
Occupancy floor 61%

Sensitivity live

Price -10% $2,178 -5% $2,069 +0% $1,960 +5% $1,851 +10% $1,742
Rent -10% $1,499 -5% $1,730 +0% $1,960 +5% $2,191 +10% $2,421
Rate -1.0pp $2,154 -0.5pp $2,058 base $1,960 +0.5pp $1,860 +1.0pp $1,759

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

UnitsBedsBathsEst. rent
Total (3 units) $5,832

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 12 events

  1. 2026-06-07
    statusdays on market $384,999 Under Contract 9 DOM
  2. 2026-06-05
    days on market $384,999 Active 8 DOM
  3. 2026-06-03
    days on market $384,999 Active 7 DOM
  4. 2026-06-03
    days on market $384,999 Active 6 DOM
  5. 2026-06-01
    days on market $384,999 Active 5 DOM
  6. 2026-05-31
    days on market $384,999 Active 4 DOM
  7. 2026-05-26
    listed $384,999 Active
  8. 2013-02-28
    soldstatus $47,500 235-char remark
    Show marketing remark (235 chars)

    2 Family property, there is a third floor that can be used by the 2nd floor. 3Rd floor has three rooms and a bathroom. Bank owned property, 203k or cash offer. Property being sold in as condition. Please note there is mold in property.

  9. 2013-02-28
    soldstatus $47,500
    Show marketing remark (235 chars)

    2 Family property, there is a third floor that can be used by the 2nd floor. 3Rd floor has three rooms and a bathroom. Bank owned property, 203k or cash offer. Property being sold in as condition. Please note there is mold in property.

  10. 2012-12-18
    listed $59,900 235-char remark
    Show marketing remark (235 chars)

    2 Family property, there is a third floor that can be used by the 2nd floor. 3Rd floor has three rooms and a bathroom. Bank owned property, 203k or cash offer. Property being sold in as condition. Please note there is mold in property.

  11. 2009-06-30
    historical
  12. 2008-12-09
    listed $150,000

ⓘ 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
$5,612 · $468/mo
Projected year-2 tax
$6,925 · $577/mo
Expected delta
+$1,313/yr (+$109/mo · 23.4%)

ⓘ 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 ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 51% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$69,984
− Mortgage interest
−$21,566
− Property taxes
−$5,612
− Insurance
−$1,925
− Repairs & maintenance
−$5,599
− Management
−$5,599
− Depreciation
−$11,200
Taxable income
$18,484
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,436
After-tax cash flow
$19,087/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
New Haven School District
NCES district ID
0902790
Math proficiency
12% ▼ -10.00%
Reading proficiency
25% ▼ -10.00%
Median HH income
$38,058
Composite
15.48/100
National rank
#9308
State rank
#147 of 153 in CT

Livability — New Haven

Score
79/100
State rank
#31
US rank
#2190

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Haven, CT
County
New Haven County · 688,236 people
City population
132,813
Metro
New Haven-Milford, CT
Population (ZIP)
54,730
Household income
$59,969
Rent vs Own
80.3% rent · 19.7% own
Severe rent burden
4999.0

Population outlook (South Central Connecticut County) Hauer SSP2

By 2040
608,362

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
Black 34% White 32% Hispanic / Latino 21% Two or more races 8% Asian 7%
Hispanic origin (detail)
Mexican 4% Puerto Rican 10% Dominican 2%
Common ancestry
Romanian 2% Lithuanian 1% Russian 1%
Foreign-born
17% · Canada, China, South Korea
Languages at home
74% English-only · Spanish 15% Chinese 3% Other Indo-European 2%

Political lean MEDSL · South Central Connecticut

2024 margin
Strong D (+20.1) · D 59.0% · R 38.9% · Other 2.1%
All cycles
2024: D+20.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -86.05%
Current HPI
328.1353
Rent YoY
▲ 2.60%
Metro
New Haven-Milford, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+156.7% since first listed
6 events — show timeline
  • 2026-05-26 Listed $384,999 Smart MLS
  • 2013-02-28 Sold (Public Records) $47,500 Public Records
  • 2013-02-28 Sold (MLS) $47,500 Smart MLS
  • 2012-12-18 Listed $59,900 Smart MLS
  • 2009-06-30 Listing Removed Smart MLS
  • 2008-12-09 Listed $150,000 Smart MLS

Property tax history

+6.2%/yr

Latest (2023): $5,612 · -17.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…