CashFlowRE
Sign in Sign up
51 Arthur St
C+ Composite 61.99
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 +18.8/30.0
  • ARV discount +10.9/15.0
  • Appreciation +9.9/10.0
  • DSCR +5.9/10.0
  • 1% rule +5.2/10.0
  • Livability +4.0/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0

$230,000

51 Arthur St · New Haven, CT 06519
3 bd · 1.0 ba · 1,389 sqft · SingleFamily public records · 74 Days on market
Built 1900 2,613 sqft lot Est $249k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity to bring your vision to life! This single-family home offers 3 bedrooms and a private driveway, located near I-95, Union Station, Yale New Haven Hospital, and top local restaurants. While the property needs some updates, it presents a fantastic chance for investors, flippers, or owner-occupants ready to add value and build equity. Don't miss this prime location with strong upside potential!

Key facts

  • Private driveway
  • Prime location
  • 2,613 sq ft lot

Tags

PRIVATE DRIVEWAYPRIME LOCATION

Property features AI

Finance

  • Other: Property offered for sale (single family)

Exterior

  • Parking: Off-street parking; Two total parking spaces
  • Utilities: Public water connected; Public sewer connected; Above-ground fuel tank
  • Home design: Single-family home
  • Construction: Frame construction; Concrete foundation; Built with asbestos siding
  • Exterior features: Level lot; Asbestos exterior siding; Asphalt shingle roof; Blue exterior color

Interior

  • Kitchen: Oven/Range; Refrigerator
  • Bedrooms: Three bedrooms
  • Bathrooms: One full bathroom
  • Heating & cooling: Hot air heating (oil fuel)
  • Interior features: Seven total rooms; Full, unfinished basement
  • Laundry & utility: Hot water: other; Oil-fired hot air heating with above-ground fuel tank

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 3-bed/1.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $231 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $230k).
  • Recommended offer: $216k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% 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 (+3.3%/yr); 46 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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).
  • At $2,344/mo this rent would consume 57% of the median local household income ($50k/yr) (locally 1321% 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 $24k of equity ($2k loan paydown + $23k appreciation (9.8% local appreciation)).
  • At projected returns (9.8% appreciation + 3.3% rent growth), your $64k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 8y 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 $84k; list at $230k implies a 174% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 55% 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 $216,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.02%
Cap rate
7.50%
Cash-on-cash
4.30%
DSCR
1.19
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$248,631
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
55 Hurlburt St 0.10mi 3/1.5 1,379 (-1%) 8mo $205,000 $149 86
192 Spring St 0.13mi 3/1.5 1,428 (+3%) 15mo $215,000 $151 75
83 Kimberly Ave 0.17mi 3/2.0 1,370 (-1%) 16mo $295,000 $215 73
383 Greenwich Ave 0.27mi 3/1.5 1,392 (+0%) 20mo $230,000 $165 69
155 Cedar St 0.33mi 4/1.5 (+1) 1,408 (+1%) 9mo $345,000 $245 68
201 Portsea St 0.37mi 3/1.0 1,280 (-8%) 7mo $265,000 $207 64
20 Wilson St 0.18mi 3/1.5 1,217 (-12%) 12mo $295,000 $242 59
184 Portsea St 0.38mi 3/1.5 1,270 (-9%) 18mo $188,000 $148 51
30 Hallock Ave 0.67mi 2/1.5 (-1) 1,296 (-7%) 1mo $246,000 $190 50
83 Spring St 0.22mi 4/2.0 (+1) 1,254 (-10%) 18mo $206,000 $164 50
247 Davenport Ave 0.71mi 4/2.0 (+1) 1,516 (+9%) 3mo $250,000 $165 40
50 Thorn St 0.46mi 2/1.0 (-1) 1,201 (-14%) 18mo $215,000 $179 36

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

Projected returns pro-forma

9.81% appreciation · 3.3% rent growth · sell at horizon

5-year hold
IRR
27.1%
Equity multiple
3.14×
Total profit
$137,738
Equity at exit
$204,014
10-year hold
IRR
23.9%
Equity multiple
7.13×
Total profit
$394,832
Equity at exit
$436,615

Cash invested: $64,400 (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 06519

Home prices YoY
2.7%
Rents YoY
3.3%
Active inventory
46
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,344 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$319 /mo · $3,825/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$492
Net cashflow
$231

Break-even live

Break-even rent $2,052
Max offer price $230,000
Occupancy floor 85%

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
$57,500
Closing costs
$6,900
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
39 Hurlburt St Unit 2ND New Haven, CT 3.0 1.0 1200 $1,650 $1.38 19d 1 0.11mi
48 Hurlburt St Unit 3 New Haven, CT 2.0 1.0 1250 $1,650 $1.32 3d 1 0.13mi
124 1st St New Haven, CT 4.0 2.0 1176 $2,900 $2.47 3d 1 0.16mi
36 Cassius St New Haven, CT 4.0 1.5 1872 $2,300 $1.23 44d 1 0.16mi
461 Howard Ave Unit 3 New Haven, CT 4.0 1.0 1450 $1,950 $1.34 44d 1 0.17mi
65 1st St Unit 2 New Haven, CT 2.0 1.0 1100 $1,895 $1.72 44d 1 0.18mi
123 Morris St Unit 2 New Haven, CT 3.0 1.0 1150 $1,900 $1.65 3d 1 0.23mi
21 Edgar St Unit 2 New Haven, CT 3.0 2.0 1380 $2,100 $1.52 44d 1 0.27mi
163 Kimberly Ave New Haven, CT 3.0 1.0 900 $1,925 $2.14 14d 1 0.27mi
48 Truman St New Haven, CT 3.0 1.0 1072 $1,900 $1.77 14d 1 0.29mi
234 Howard Ave Apt 2 New Haven, CT 3.0 1.0 1277 $1,900 $1.49 3d 1 0.35mi
216 Howard Ave New Haven, CT 3.0 1.0 1204 $2,600 $2.16 3d 1 0.39mi
232 Columbus Ave Unit 5 New Haven, CT 2.0 1.5 1400 $2,400 $1.71 14d 1 0.43mi
15 Hallock St New Haven, CT 4.0 2.0 1221 $2,650 $2.17 11d 1 0.46mi
16 Daggett St #1 New Haven, CT 2.0 1.0 1515 $1,800 $1.19 3d 1 0.47mi
29 White St Unit 3 New Haven, CT 3.0 1.0 1240 $1,750 $1.41 23d 1 0.51mi
467 Columbus Ave Unit 1W New Haven, CT 3.0 1.0 932 $1,900 $2.04 44d 1 0.52mi
92 Arch St Unit 2 New Haven, CT 3.0 1.0 1019 $2,000 $1.96 44d 1 0.60mi
546 Congress Ave Unit 2nd floor New Haven, CT 3.0 1.0 960 $1,700 $1.77 11d 1 0.60mi
82 Howard Ave Unit 82 1L New Haven, CT 2.0 1.0 1000 $2,400 $2.40 23d 1 0.63mi
82 Howard Ave Unit 82-1R New Haven, CT 2.0 1.0 1000 $2,450 $2.45 14d 1 0.63mi
9 Tower Ln New Haven, CT 3.0 1.0–2.0 1054 $5,394 $5.12 3d 74 0.66mi
188 Lafayette St Unit 1383006P New Haven, CT 2.0–3.0 1.0–2.0 1049 $5,539 $5.28 3d 2 0.70mi
69 Harbour Close #69 New Haven, CT 2.0 2.5 1777 $3,500 $1.97 3d 1 0.72mi
133 Harbour Close New Haven, CT 2.0 2.5 1587 $3,500 $2.21 3d 1 0.76mi
19 Howard Ave Unit 1 New Haven, CT 2.0 1.0 950 $1,900 $2.00 44d 1 0.76mi
46 Orchard St Unit 46A New Haven, CT 3.0 2.0 1200 $2,600 $2.17 44d 1 0.84mi
46 Orchard St Unit 46B New Haven, CT 3.0 2.0 1200 $2,600 $2.17 23d 1 0.84mi
54 Orchard St Unit 52B New Haven, CT 3.0 2.0 1200 $2,600 $2.17 44d 1 0.84mi
87 Orchard St Unit 1 New Haven, CT 2.0 1.0 1044 $1,800 $1.72 19d 1 0.90mi
87 Orchard St Unit 2 New Haven, CT 3.0 1.0 1044 $1,750 $1.68 19d 1 0.90mi
50 Wood St West Haven, CT 4.0 1.0 1150 $2,300 $2.00 44d 1 0.91mi
33 Sylvan Ave New Haven, CT 2.0 1.0 1021 $2,399 $2.35 44d 1 0.92mi
100 Temple St New Haven, CT 1.0–2.0 1.0–2.0 1088 $2,931 $2.69 21d 6 0.94mi
196 Crown St Unit 5I New Haven, CT 3.0 1.0 1344 $2,500 $1.86 44d 1 0.97mi
196 Crown St New Haven, CT 1.0–3.0 1.0 993 $2,500 $2.52 3d 2 0.97mi
116 Crown St Unit 3A New Haven, CT 2.0 1.5 1541 $3,450 $2.24 23d 1 0.97mi
90 Crown St New Haven, CT 2.0 1.0–2.0 780 $2,435 $3.12 44d 7 0.97mi
274 Crown St New Haven, CT 2.0 1.0–2.5 1155 $4,279 $3.70 3d 28 1.00mi
20 Fair St New Haven, CT 2.0 1.0–2.0 921 $3,985 $4.32 3d 146 1.00mi

Listing history 21 events

  1. 2026-04-27
    status Under Contract
  2. 2026-02-11
    listed $230,000 Active
  3. 2026-01-31
    historical
  4. 2026-01-06
    status Active
  5. 2025-12-30
    historical Under Contract - Continue to Show
  6. 2025-11-28
    price $230,000
  7. 2025-09-13
    status Active
  8. 2025-09-13
    historical
  9. 2025-06-26
    price $240,000
  10. 2025-06-12
    listed $244,900 Active
  11. 2025-05-31
    historical
  12. 2025-03-23
    price $244,900
  13. 2024-12-19
    price $249,000
  14. 2024-12-01
    historical
  15. 2024-11-29
    listed $255,000 Active
  16. 2024-11-19
    status Active
  17. 2024-09-20
    historical
  18. 2024-08-26
    listed $255,000 Active
  19. 2018-12-21
    soldstatus $84,000 Closed
  20. 2018-09-27
    historical
  21. 2018-08-08
    listed $92,900 Active

ⓘ 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
$3,825 · $319/mo
Projected year-2 tax
$4,374 · $364/mo
Expected delta
+$548/yr (+$46/mo · 14.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 55% 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
$28,126
− Mortgage interest
−$12,884
− Property taxes
−$3,825
− Insurance
−$1,150
− Repairs & maintenance
−$2,250
− Management
−$2,250
− Depreciation
−$6,691
Taxable loss
−$923
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$222
After-tax cash flow
$2,993/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)
15,605
Household income
$49,619
Rent vs Own
73.7% rent · 26.3% own
Severe rent burden
1321.0

Population outlook (South Central Connecticut County) Hauer SSP2

By 2040
608,362

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
Hispanic / Latino 49% Black 26% White 15% Two or more races 13% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 15% Puerto Rican 25% Dominican 3%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
25% · Canada, Jamaica, China
Languages at home
50% English-only · Spanish 42% Other Indo-European 4% Arabic 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
▲ 9.81%
Current HPI
377.4885
Rent YoY
▲ 3.30%
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

+147.6% since first listed
21 events — show timeline
  • 2026-04-27 Pending Smart MLS
  • 2026-02-11 Listed $230,000 Smart MLS
  • 2026-01-31 Listing Removed Smart MLS
  • 2026-01-06 Relisted Smart MLS
  • 2025-12-30 Contingent Smart MLS
  • 2025-11-28 Price Changed $230,000 Smart MLS
  • 2025-09-13 Relisted Smart MLS
  • 2025-09-13 Listing Removed Smart MLS
  • 2025-06-26 Price Changed $240,000 Smart MLS
  • 2025-06-12 Listed $244,900 Smart MLS
  • 2025-05-31 Listing Removed Smart MLS
  • 2025-03-23 Price Changed $244,900 Smart MLS
  • 2024-12-19 Price Changed $249,000 Smart MLS
  • 2024-12-01 Listing Removed Smart MLS
  • 2024-11-29 Listed $255,000 Smart MLS
  • 2024-11-19 Relisted Smart MLS
  • 2024-09-20 Listing Removed Smart MLS
  • 2024-08-26 Listed $255,000 Smart MLS
  • 2018-12-21 Sold (MLS) $84,000 Smart MLS
  • 2018-09-27 Listing Removed Smart MLS
  • 2018-08-08 Listed $92,900 Smart MLS

Property tax history

+4.3%/yr

Latest (2023): $3,825 · -6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…