51 Arthur St · New Haven, CT
Flood risk 3/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.2%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $829 – $1,539
Heat risk 7/10 · Major
- Hot days now (above 99°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 55.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 8 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- 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?
- 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?
- 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 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
- IRR
- 27.1%
- Equity multiple
- 3.14×
- Total profit
- $137,738
- Equity at exit
- $204,014
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-04-27status Under Contract
-
2026-02-11$230,000 Active
-
2026-01-31historical
-
2026-01-06status Active
-
2025-12-30historical Under Contract - Continue to Show
-
2025-11-28price $230,000
-
2025-09-13status Active
-
2025-09-13historical
-
2025-06-26price $240,000
-
2025-06-12$244,900 Active
-
2025-05-31historical
-
2025-03-23price $244,900
-
2024-12-19price $249,000
-
2024-12-01historical
-
2024-11-29$255,000 Active
-
2024-11-19status Active
-
2024-09-20historical
-
2024-08-26$255,000 Active
-
2018-12-21soldstatus $84,000 Closed
-
2018-09-27historical
-
2018-08-08$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
- 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
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
- 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 |
|---|---|---|
| Industrial Machinery | 4 | $38B |
|
||
| Insurance | 3 | $71B |
|
||
| Financial Services | 2 | $25B |
|
||
| Transportation / Logistics | 2 | $18B |
|
||
| Healthcare | 1 | $247B |
|
||
| Telecommunications | 1 | $55B |
|
||
Price history
+147.6% since first listed21 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%/yrLatest (2023): $3,825 · -6.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…