CashFlowRE
Sign in Sign up
128 Hobart St
D Composite 43.67
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).

  • Cash flow +12.7/30.0
  • ARV discount +11.1/15.0
  • Livability +4.2/5.0
  • DSCR +3.8/10.0
  • 1% rule +3.4/10.0
  • Schools +3.0/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,000

128 Hobart St · Meriden, CT 06450
4 bd · 2.0 ba · 1,813 sqft · SingleFamily public records · 82 Days on market
Built 1890 6,534 sqft lot $165/sqft · 8% below area Est $325k · 8% under

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

Listing remarks MLS

Bring your vision and unlock the potential in this 4-bedroom, 2 full bathroom Colonial located in a convenient Meriden location. Offering a flexible layout and generous living space, this home is ready for its next owner to make it their own. Whether you're looking for a primary residence or an investment opportunity, there is plenty of upside here for the right buyer. Conveniently situated close to shopping, restaurants, highways, and everyday amenities, this property presents a great opportunity to build equity and create something special.

Key facts

  • 6,534 sq ft lot
  • Built 1890
  • Listed 82 days

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 4-bed/2.0-bath single-family listed at $299k.

Deal economics

  • At list price, monthly cash flow is $-33 ($-390/yr) — negative.
  • To cash-flow at today's rent, offer at most $293k (1.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $251k (16.0% below list).
  • Recommended offer: $251k (16.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% 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: Roger Sherman School (math 25% / reading 40%, grade F, #358 of 553 statewide, top 65%, 475 students, 84% 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 78% FRL vs 61% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 102 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 82 days — a 6% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 23y ago; this cycle's ask has dropped $20k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $85k; list at $299k implies a 252% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $251,050 (16.0% 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 82 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Built in 1890 — 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
0.84%
Cap rate
6.16%
Cash-on-cash
-0.47%
DSCR
0.98
GRM
9.9

CMA / ARV

ARV (median comp)
$325,250
List price
$299,000
Delta
-8.07%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
760 Broad St 0.15mi 3/1.5 (-1) 1,664 (-8%) 5mo $240,000 $144 68
15 Collins Pkwy 0.45mi 4/2.0 1,755 (-3%) 11mo $355,500 $203 65
30 Pearl St 0.57mi 3/1.5 (-1) 1,701 (-6%) 4mo $320,000 $188 52
272 Murray St 0.59mi 3/2.0 (-1) 1,927 (+6%) 7mo $370,000 $192 51
57 Broadview Ter 0.19mi 3/1.5 (-1) 1,559 (-14%) 16mo $245,100 $157 48
192 Converse Ave 0.70mi 3/2.0 (-1) 1,922 (+6%) 8mo $275,000 $143 46
51 Hillcrest Ter 0.63mi 4/2.5 1,585 (-13%) 6mo $408,000 $257 42
35 Parkside Ter 0.47mi 3/1.5 (-1) 1,602 (-12%) 13mo $345,000 $215 40
32 Cottage St 0.40mi 3/1.5 (-1) 1,545 (-15%) 13mo $341,000 $221 39
29 Putnam St 0.64mi 3/2.0 (-1) 1,660 (-8%) 14mo $347,000 $209 39
48 Clinton St 0.63mi 5/3.0 (+1) 1,688 (-7%) 14mo $400,000 $237 38
60 Putnam St 0.68mi 3/1.0 (-1) 1,680 (-7%) 16mo $253,000 $151 34

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
-18.6%
Equity multiple
0.36×
Total profit
$-53,881
Equity at exit
$44,582
10-year hold
IRR
-13.8%
Equity multiple
0.25×
Total profit
$-62,996
Equity at exit
$25,852

Cash invested: $83,720 (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
9.9×

Monthly cashflow live

Estimated rent
$2,510 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$323 /mo · $3,879/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$527
Net cashflow
$-33

Break-even live

Break-even rent $2,552
Max offer price $293,254
Occupancy floor 96%

Sensitivity live

Price -10% $137 -5% $52 +0% $-33 +5% $-117 +10% $-202
Rent -10% $-231 -5% $-132 +0% $-33 +5% $67 +10% $166
Rate -1.0pp $118 -0.5pp $44 base $-33 +0.5pp $-110 +1.0pp $-189

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
$74,750
Closing costs
$8,970
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
55 Liberty St Meriden, CT 5.0 3.0 2215 $2,900 $1.31 5d 1 0.37mi
75 Wilcox Ave Meriden, CT 4.0 1.0 1763 $2,350 $1.33 46d 1 0.69mi
1 Barristers Ct Unit 2nd Flr Meriden, CT 3.0 1.0 1512 $2,200 $1.46 25d 1 0.70mi
120 Wilcox Ave Unit 2 Meriden, CT 3.0 1.0 1250 $2,000 $1.60 13d 1 0.76mi
48 Prospect St Unit 1st floor Meriden, CT 3.0 1.0 2292 $2,000 $0.87 25d 1 0.81mi
39 N Spring St Unit 2 Meriden, CT 3.0 1.0 1650 $2,400 $1.45 46d 1 0.97mi
31 Winthrop St Meriden, CT 4.0 2.0 1550 $2,400 $1.55 5d 1 1.21mi
58 Leonard St #204 Meriden, CT 4.0 3.5 2535 $3,500 $1.38 46d 1 1.30mi
25 Amity St Meriden, CT 3.0 1.5 1776 $2,500 $1.41 25d 1 1.36mi
11 Nutmeg Dr Meriden, CT 2.0–3.0 1.5–2.5 1600 $2,600 $1.62 0d 4 1.44mi

Listing history 31 events

  1. 2026-06-22
    days on market $299,000 Active 82 DOM
  2. 2026-06-18
    days on market $299,000 Active 79 DOM
  3. 2026-06-17
    days on market $299,000 Active 78 DOM
  4. 2026-06-16
    days on market $299,000 Active 77 DOM
  5. 2026-06-15
    days on market $299,000 Active 76 DOM
  6. 2026-06-14
    days on market $299,000 Active 74 DOM
  7. 2026-06-10
    days on market $299,000 Active 71 DOM
  8. 2026-06-09
    days on market $299,000 Active 70 DOM
  9. 2026-06-08
    days on market $299,000 Active 69 DOM
  10. 2026-06-07
    days on market $299,000 Active 68 DOM
  11. 2026-06-05
    days on market $299,000 Active 65 DOM
  12. 2026-06-03
    days on market $299,000 Active 64 DOM
  13. 2026-06-03
    days on market $299,000 Active 63 DOM
  14. 2026-06-01
    days on market $299,000 Active 62 DOM
  15. 2026-05-31
    days on market $299,000 Active 61 DOM
  16. 2026-03-31
    listed $319,000 Active 548-char remark
    Show marketing remark (548 chars)

    Bring your vision and unlock the potential in this 4-bedroom, 2 full bathroom Colonial located in a convenient Meriden location. Offering a flexible layout and generous living space, this home is ready for its next owner to make it their own. Whether you're looking for a primary residence or an investment opportunity, there is plenty of upside here for the right buyer. Conveniently situated close to shopping, restaurants, highways, and everyday amenities, this property presents a great opportunity to build equity and create something special.

  17. 2016-12-30
    soldstatus $85,000 206-char remark
    Show marketing remark (206 chars)

    Lovely Colonial with 4 Bedrooms, 2 Full bathroom in great shape! Newer roof, siding, windows, kitchen, baths, boiler. Spacious rooms, high ceilings perfect for owner occupant or investor to rent right away!

  18. 2016-12-13
    historical 206-char remark
    Show marketing remark (206 chars)

    Lovely Colonial with 4 Bedrooms, 2 Full bathroom in great shape! Newer roof, siding, windows, kitchen, baths, boiler. Spacious rooms, high ceilings perfect for owner occupant or investor to rent right away!

  19. 2016-12-01
    listed $79,900 206-char remark
    Show marketing remark (206 chars)

    Lovely Colonial with 4 Bedrooms, 2 Full bathroom in great shape! Newer roof, siding, windows, kitchen, baths, boiler. Spacious rooms, high ceilings perfect for owner occupant or investor to rent right away!

  20. 2016-11-12
    historical
  21. 2016-07-13
    listed $89,900
  22. 2015-06-12
    historical
  23. 2014-08-22
    listed $99,900
  24. 2008-03-31
    historical
  25. 2007-11-21
    listed $159,900
  26. 2007-11-06
    historical
  27. 2007-07-06
    listed $159,900
  28. 2004-03-01
    soldstatus $124,000
  29. 2004-03-01
    soldstatus $124,000
  30. 2004-02-27
    soldstatus $125,000
  31. 2003-09-23
    listed $124,999

ⓘ 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
$3,879 · $323/mo
Projected year-2 tax
$5,139 · $428/mo
Expected delta
+$1,260/yr (+$105/mo · 32.5%)

ⓘ 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 ≥98°F today · 17 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
$30,126
− Mortgage interest
−$16,749
− Property taxes
−$3,879
− Insurance
−$1,495
− Repairs & maintenance
−$2,410
− Management
−$2,410
− Depreciation
−$8,698
Taxable loss
−$5,515
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,324
After-tax cash flow
$933/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

+155.2% since first listed
16 events — show timeline
  • 2026-03-31 Listed $319,000 Smart MLS
  • 2016-12-30 Sold (MLS) $85,000 Smart MLS
  • 2016-12-13 Listing Removed Smart MLS
  • 2016-12-01 Listed $79,900 Smart MLS
  • 2016-11-12 Listing Removed Smart MLS
  • 2016-07-13 Listed $89,900 Smart MLS
  • 2015-06-12 Listing Removed Smart MLS
  • 2014-08-22 Listed $99,900 Smart MLS
  • 2008-03-31 Listing Removed Smart MLS
  • 2007-11-21 Listed $159,900 Smart MLS
  • 2007-11-06 Listing Removed Smart MLS
  • 2007-07-06 Listed $159,900 Smart MLS
  • 2004-03-01 Sold (Public Records) $124,000 Public Records
  • 2004-03-01 Sold (Public Records) $124,000 Public Records
  • 2004-02-27 Sold (MLS) $125,000 Smart MLS
  • 2003-09-23 Listed $124,999 Smart MLS

Property tax history

-1.5%/yr

Latest (2023): $3,879 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…