CashFlowRE
Sign in Sign up
185 Curtis St 🏷️ Likely Rental
D Composite 44.03
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.2/30.0
  • Livability +4.2/5.0
  • 1% rule +3.3/10.0
  • Schools +3.0/10.0
  • DSCR +2.9/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,900

185 Curtis St · Meriden, CT 06450
4 bd · 1.5 ba · 1,976 sqft · SingleFamily public records · 67 Days on market
Built 1907 0.36 ac lot $152/sqft · at area comps Est $447k · 33% under

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

Listing remarks MLS

Come see this spectacular Victoria. The inside of this house like stepping into the pass. All exterior of this home has been painted restore majority of the wood been replaced also there is outside building barn included in the deal. showing over the weekend only saturday 1-4pm and sunday 2-6pm Tenant occupied 4 bedroom the third-floor finish attic.

Key facts

  • Wood replaced
  • Exterior painted
  • 0.36 acre lot

Tags

EXTERIOR PAINTEDWOOD REPLACEDOUTSIDE BUILDING BARN

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $299,900 price doesn't fit this home's estimated sale value (~$446,804) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/1.5-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-172 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $270k (10.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $249k (16.9% below list).
  • Recommended offer: $249k (16.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 4.0% in Meriden — 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 85/100 on livability (#4 in CT, #505 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, housing A+, health & safety A+.
  • Meriden School District (suburban): math 27% / reading 41% proficiency, ranked #116 of 153 in CT (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Israel Putnam School (math 30% / reading 44%, grade F, #318 of 553 statewide, top 60%, 500 students, 77% FRL); Washington Middle School (math 31% / reading 42%, grade F, #118 of 175 statewide, top 68%, 622 students, 81% FRL); Francis T. Maloney High School (math 20% / reading 45%, grade F, #125 of 194 statewide, top 66%, 1,264 students, 71% FRL) — zoned schools average 76% FRL vs 61% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 102 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,059 units permitted in South Central Connecticut Planning Region in 2024 (779 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($71k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 20y ago; this cycle's ask has dropped $37k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $215k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% 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 $249,190 (16.9% 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 67 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.83%
Cap rate
5.60%
Cash-on-cash
-2.46%
DSCR
0.89
GRM
10.0

CMA / ARV

ARV (median comp)
$446,804
List price
$299,900
Delta
-32.88%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
126 Ann St 0.13mi 4/2.5 1,826 (-8%) 8mo $130,000 $71 71
248 Curtis St 0.13mi 4/2.0 1,744 (-12%) 6mo $309,900 $178 68
264 Curtis St 0.16mi 3/1.5 (-1) 1,691 (-14%) 5mo $325,000 $192 59
206 Gale Ave 0.48mi 3/1.0 (-1) 1,861 (-6%) 3mo $385,000 $207 59
201 Lydale Pl 0.40mi 3/2.5 (-1) 1,844 (-7%) 6mo $475,000 $258 56
90 Plumb Ave 0.66mi 4/2.0 1,810 (-8%) 3mo $392,000 $217 51
85 Hillcrest Ter 0.58mi 4/2.0 2,184 (+10%) 10mo $385,000 $176 45
15 Collins Pkwy 0.58mi 4/2.0 1,755 (-11%) 11mo $355,500 $203 43
16 Kenwood Rd 0.72mi 4/2.0 1,814 (-8%) 10mo $425,000 $234 42
61 Ridgefield St 0.74mi 4/1.5 1,700 (-14%) 0mo $385,000 $226 42
64 Victoria Dr 0.66mi 3/2.0 (-1) 1,712 (-13%) 3mo $308,000 $180 37
80 Kenwood Rd 0.75mi 3/3.0 (-1) 1,806 (-9%) 10mo $248,000 $137 32

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 · 1.65% rent growth · sell at horizon

5-year hold
IRR
-21.9%
Equity multiple
0.25×
Total profit
$-62,816
Equity at exit
$44,716
10-year hold
IRR
-19.5%
Equity multiple
0.03×
Total profit
$-81,826
Equity at exit
$25,930

Cash invested: $83,972 (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 06450

Rents YoY
1.6%
Active inventory
102
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,492 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$443 /mo · $5,316/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$523
Net cashflow
$-172

Break-even live

Break-even rent $2,710
Max offer price $269,504
Occupancy floor

Sensitivity live

Price -10% $-2 -5% $-87 +0% $-172 +5% $-257 +10% $-342
Rent -10% $-369 -5% $-270 +0% $-172 +5% $-74 +10% $25
Rate -1.0pp $-21 -0.5pp $-96 base $-172 +0.5pp $-250 +1.0pp $-329

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
$74,975
Closing costs
$8,997
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.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
55 Liberty St Meriden, CT 5.0 3.0 2215 $2,900 $1.31 5d 1 0.70mi
31 Winthrop St Meriden, CT 4.0 2.0 1550 $2,400 $1.55 5d 1 0.72mi
1 Barristers Ct Unit 2nd Flr Meriden, CT 3.0 1.0 1512 $2,200 $1.46 25d 1 0.94mi
48 Prospect St Unit 1st floor Meriden, CT 3.0 1.0 2292 $2,000 $0.87 25d 1 1.08mi
39 N Spring St Unit 2 Meriden, CT 3.0 1.0 1650 $2,400 $1.45 45d 1 1.34mi

Listing history 50 events

  1. 2026-06-22
    days on market $299,900 Active 67 DOM
  2. 2026-06-18
    days on market $299,900 Active 64 DOM
  3. 2026-06-17
    days on market $299,900 Active 63 DOM
  4. 2026-06-16
    days on market $299,900 Active 62 DOM
  5. 2026-06-15
    days on market $299,900 Active 61 DOM
  6. 2026-06-14
    days on market $299,900 Active 59 DOM
  7. 2026-06-10
    days on market $299,900 Active 56 DOM
  8. 2026-06-09
    days on market $299,900 Active 55 DOM
  9. 2026-06-08
    days on market $299,900 Active 54 DOM
  10. 2026-06-07
    days on market $299,900 Active 53 DOM
  11. 2026-06-05
    days on market $299,900 Active 50 DOM
  12. 2026-06-03
    days on market $299,900 Active 49 DOM
  13. 2026-06-03
    days on market $299,900 Active 48 DOM
  14. 2026-06-01
    days on market $299,900 Active 47 DOM
  15. 2026-05-31
    days on market $299,900 Active 46 DOM
  16. 2026-04-27
    price $299,900 351-char remark
    Show marketing remark (351 chars)

    Come see this spectacular Victoria. The inside of this house like stepping into the pass. All exterior of this home has been painted restore majority of the wood been replaced also there is outside building barn included in the deal. showing over the weekend only saturday 1-4pm and sunday 2-6pm Tenant occupied 4 bedroom the third-floor finish attic.

  17. 2026-04-14
    listed $337,290 Active 351-char remark
    Show marketing remark (351 chars)

    Come see this spectacular Victoria. The inside of this house like stepping into the pass. All exterior of this home has been painted restore majority of the wood been replaced also there is outside building barn included in the deal. showing over the weekend only saturday 1-4pm and sunday 2-6pm Tenant occupied 4 bedroom the third-floor finish attic.

  18. 2025-09-18
    status Active
  19. 2025-09-18
    historical
  20. 2025-09-18
    historical
  21. 2025-08-14
    historical Under Contract - Continue to Show
  22. 2025-07-16
    listed $340,000 Active
  23. 2025-05-31
    historical
  24. 2025-04-22
    historical Under Contract - Continue to Show
  25. 2025-04-14
    listed $315,000 Active
  26. 2024-11-08
    soldstatus $215,000 Closed
  27. 2024-10-10
    status Under Contract
  28. 2024-10-08
    price $219,900
  29. 2024-09-27
    listed $249,900 Active
  30. 2024-09-26
    historical
  31. 2024-09-23
    status Active
  32. 2024-09-08
    historical Under Contract - Continue to Show
  33. 2024-08-28
    listed $279,900 Active
  34. 2020-11-02
    historical
  35. 2020-10-31
    listed $244,900 Active
  36. 2013-03-18
    historical
  37. 2012-06-25
    listed $319,900
  38. 2007-08-28
    soldstatus $260,000
  39. 2007-08-28
    soldstatus $260,000
  40. 2007-08-28
    soldstatus $262,000
  41. 2007-07-17
    historical
  42. 2007-07-17
    historical
  43. 2007-05-23
    listed $269,900
  44. 2007-05-23
    listed $269,900
  45. 2007-01-17
    listed $279,900
  46. 2007-01-17
    listed $279,900
  47. 2006-12-15
    historical
  48. 2006-08-14
    listed $299,900
  49. 1999-03-01
    soldstatus $259,900
  50. 1991-05-17
    soldstatus $165,000

ⓘ 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
$5,316 · $443/mo
Projected year-2 tax
$5,867 · $489/mo
Expected delta
+$551/yr (+$46/mo · 10.4%)

ⓘ 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 5/10 Major 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$29,903
− Mortgage interest
−$16,799
− Property taxes
−$5,316
− Insurance
−$1,500
− Repairs & maintenance
−$2,392
− Management
−$2,392
− Depreciation
−$8,724
Taxable loss
−$7,221
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,733
After-tax cash flow
$-332/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
Meriden School District
NCES district ID
0902400
Math proficiency
27% ▼ -8.00%
Reading proficiency
41% ▼ -6.00%
Median HH income
$53,883
Composite
29.84/100
National rank
#6413
State rank
#116 of 153 in CT

Livability — Meriden

Score
85/100
State rank
#4
US rank
#505

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meriden, CT
County
New Haven County · 688,236 people
City population
60,545
Metro
New Haven-Milford, CT
Population (ZIP)
35,694
Household income
$71,250
Rent vs Own
37.7% rent · 62.3% own
Severe rent burden
1516.0

Population outlook (South Central Connecticut County) Hauer SSP2

By 2040
608,362

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 51% Hispanic / Latino 36% Two or more races 16% Black 7% Asian 3%
Hispanic origin (detail)
Mexican 6% Puerto Rican 23% Dominican 3%
Common ancestry
Romanian 8% Lithuanian 4% Scotch-Irish 2%
Foreign-born
10% · Canada, China, South Korea
Languages at home
70% English-only · Spanish 25% Russian/Polish/Slavic 1% Other Indo-European 1%

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
▼ -154.37%
Current HPI
263.7288
Rent YoY
▲ 1.65%
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

+81.8% since first listed
35 events — show timeline
  • 2026-04-27 Price Changed $299,900 Smart MLS
  • 2026-04-14 Listed $337,290 Smart MLS
  • 2025-09-18 Relisted Smart MLS
  • 2025-09-18 Listing Removed Smart MLS
  • 2025-09-18 Listing Removed Smart MLS
  • 2025-08-14 Contingent Smart MLS
  • 2025-07-16 Listed $340,000 Smart MLS
  • 2025-05-31 Listing Removed Smart MLS
  • 2025-04-22 Contingent Smart MLS
  • 2025-04-14 Listed $315,000 Smart MLS
  • 2024-11-08 Sold (MLS) $215,000 Smart MLS
  • 2024-10-10 Pending Smart MLS
  • 2024-10-08 Price Changed $219,900 Smart MLS
  • 2024-09-27 Listed $249,900 Smart MLS
  • 2024-09-26 Listing Removed Smart MLS
  • 2024-09-23 Relisted Smart MLS
  • 2024-09-08 Contingent Smart MLS
  • 2024-08-28 Listed $279,900 Smart MLS
  • 2020-11-02 Listing Removed Smart MLS
  • 2020-10-31 Listed $244,900 Smart MLS
  • 2013-03-18 Listing Removed Smart MLS
  • 2012-06-25 Listed $319,900 Smart MLS
  • 2007-08-28 Sold (Public Records) $262,000 Public Records
  • 2007-08-28 Sold (MLS) $260,000 Smart MLS
  • 2007-08-28 Sold (MLS) $260,000 Smart MLS
  • 2007-07-17 Listing Removed Smart MLS
  • 2007-07-17 Listing Removed Smart MLS
  • 2007-05-23 Listed $269,900 Smart MLS
  • 2007-05-23 Listed $269,900 Smart MLS
  • 2007-01-17 Listed $279,900 Smart MLS
  • 2007-01-17 Listed $279,900 Smart MLS
  • 2006-12-15 Listing Removed Smart MLS
  • 2006-08-14 Listed $299,900 Smart MLS
  • 1999-03-01 Sold (Public Records) $259,900 Public Records
  • 1991-05-17 Sold (Public Records) $165,000 Public Records

Property tax history

-3.3%/yr

Latest (2023): $5,316 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…