CashFlowRE
Sign in Sign up
44 Linden Ave N
C Composite 58.32
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 +16.6/30.0
  • ARV discount +15.0/15.0
  • 1% rule +8.9/10.0
  • Schools +5.3/10.0
  • DSCR +5.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

44 Linden Ave N · Westbrook, CT 06498
2 bd · 1.0 ba · 672 sqft · Manufactured public records · 101 Days on market
Built 1967 $193/sqft · 18% below area Est $159k · 18% under $565/mo HOA · 31% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to easy coastal living in the highly desirable 55+ beach community in Westbrook, CT. This charming 2-bedroom, 1 full bathroom mobile home offers the perfect opportunity to enjoy a relaxed shoreline lifestyle just steps from the water. Inside, you'll find a bright and inviting living space with a functional layout that makes the most of every square foot. The home features new appliances, new windows, a comfortable living area, an eat-in kitchen, two well-sized bedrooms, and a full bathroom, making it ideal for year-round living or a peaceful seasonal retreat. Located in a private beach community, residents enjoy access to a beautiful shoreline where you can spend your days walking along the sand, enjoying the ocean breeze, or watching stunning sunsets over Long Island Sound. The community atmosphere is quiet, friendly, and perfect for those looking to enjoy a slower pace of life. - Conveniently located close to local restaurants, shops, marinas, and everything the Connecticut shoreline has to offer, this home provides the perfect combination of coastal charm, convenience, and affordability.

Key facts

  • Beautiful shoreline
  • Ocean breeze
  • Parking

Tags

PRIVATE BEACH COMMUNITYBEAUTIFUL SHORELINEOCEAN BREEZE

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 2-bed/1.0-bath manufactured listed at $130k.

Deal economics

  • At list price, monthly cash flow is $77 ($928/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $118k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Westbrook School District (suburban): math 51% / reading 69% proficiency, ranked #49 of 153 in CT (top 32%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: 30 active listings in the ZIP; 278 units permitted in Lower Connecticut River Valley Planning Region in 2024 (89 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago; this cycle's ask has dropped $30k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $81k; list at $130k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 31% of rent.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,209 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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.
  7. 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.
  8. 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
1.39%
Cap rate
7.01%
Cash-on-cash
2.55%
DSCR
1.11
GRM
6.0

CMA / ARV

ARV (median comp)
$159,162
List price
$129,900
Delta
-18.39%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-12.0%
Equity multiple
0.57×
Total profit
$-15,822
Equity at exit
$19,369
10-year hold
IRR
-2.5%
Equity multiple
0.83×
Total profit
$-6,209
Equity at exit
$11,231

Cash invested: $36,372 (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 06498

Active inventory
30
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,799 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$44 /mo · $525/yr
Insurance
$54
HOA
$565
Vacancy / Maint / Mgmt
$378
Net cashflow
$77

Break-even live

Break-even rent $1,701
Max offer price $129,900
Occupancy floor 91%

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
$32,475
Closing costs
$3,897
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.

HOA detail

Monthly dues
$565 · $6,780/yr
Likely covers
water

Listing history 35 events

  1. 2026-06-18
    days on market $129,900 Active 101 DOM
  2. 2026-06-17
    days on market $129,900 Active 100 DOM
  3. 2026-06-16
    days on market $129,900 Active 99 DOM
  4. 2026-06-15
    days on market $129,900 Active 98 DOM
  5. 2026-06-13
    days on market $129,900 Active 96 DOM
  6. 2026-06-12
    days on market $129,900 Active 95 DOM
  7. 2026-06-09
    days on market $129,900 Active 92 DOM
  8. 2026-06-08
    days on market $129,900 Active 91 DOM
  9. 2026-06-07
    days on market $129,900 Active 90 DOM
  10. 2026-06-05
    days on market $129,900 Active 88 DOM
  11. 2026-06-04
    days on market $129,900 Active 86 DOM
  12. 2026-06-02
    days on market $129,900 Active 85 DOM
  13. 2026-06-01
    days on market $129,900 Active 84 DOM
  14. 2026-05-31
    days on market $129,900 Active 83 DOM
  15. 2026-05-31
    days on market $129,900 Active 82 DOM
  16. 2026-05-08
    price $134,900 1116-char remark
    Show marketing remark (1116 chars)

    Welcome to easy coastal living in the highly desirable 55+ beach community in Westbrook, CT. This charming 2-bedroom, 1 full bathroom mobile home offers the perfect opportunity to enjoy a relaxed shoreline lifestyle just steps from the water. Inside, you'll find a bright and inviting living space with a functional layout that makes the most of every square foot. The home features new appliances, new windows, a comfortable living area, an eat-in kitchen, two well-sized bedrooms, and a full bathroom, making it ideal for year-round living or a peaceful seasonal retreat. Located in a private beach community, residents enjoy access to a beautiful shoreline where you can spend your days walking along the sand, enjoying the ocean breeze, or watching stunning sunsets over Long Island Sound. The community atmosphere is quiet, friendly, and perfect for those looking to enjoy a slower pace of life. - Conveniently located close to local restaurants, shops, marinas, and everything the Connecticut shoreline has to offer, this home provides the perfect combination of coastal charm, convenience, and affordability.

  17. 2026-04-20
    price $139,900 1116-char remark
    Show marketing remark (1116 chars)

    Welcome to easy coastal living in the highly desirable 55+ beach community in Westbrook, CT. This charming 2-bedroom, 1 full bathroom mobile home offers the perfect opportunity to enjoy a relaxed shoreline lifestyle just steps from the water. Inside, you'll find a bright and inviting living space with a functional layout that makes the most of every square foot. The home features new appliances, new windows, a comfortable living area, an eat-in kitchen, two well-sized bedrooms, and a full bathroom, making it ideal for year-round living or a peaceful seasonal retreat. Located in a private beach community, residents enjoy access to a beautiful shoreline where you can spend your days walking along the sand, enjoying the ocean breeze, or watching stunning sunsets over Long Island Sound. The community atmosphere is quiet, friendly, and perfect for those looking to enjoy a slower pace of life. - Conveniently located close to local restaurants, shops, marinas, and everything the Connecticut shoreline has to offer, this home provides the perfect combination of coastal charm, convenience, and affordability.

  18. 2026-04-13
    price $144,900 1116-char remark
    Show marketing remark (1116 chars)

    Welcome to easy coastal living in the highly desirable 55+ beach community in Westbrook, CT. This charming 2-bedroom, 1 full bathroom mobile home offers the perfect opportunity to enjoy a relaxed shoreline lifestyle just steps from the water. Inside, you'll find a bright and inviting living space with a functional layout that makes the most of every square foot. The home features new appliances, new windows, a comfortable living area, an eat-in kitchen, two well-sized bedrooms, and a full bathroom, making it ideal for year-round living or a peaceful seasonal retreat. Located in a private beach community, residents enjoy access to a beautiful shoreline where you can spend your days walking along the sand, enjoying the ocean breeze, or watching stunning sunsets over Long Island Sound. The community atmosphere is quiet, friendly, and perfect for those looking to enjoy a slower pace of life. - Conveniently located close to local restaurants, shops, marinas, and everything the Connecticut shoreline has to offer, this home provides the perfect combination of coastal charm, convenience, and affordability.

  19. 2026-04-01
    price $149,900 1116-char remark
    Show marketing remark (1116 chars)

    Welcome to easy coastal living in the highly desirable 55+ beach community in Westbrook, CT. This charming 2-bedroom, 1 full bathroom mobile home offers the perfect opportunity to enjoy a relaxed shoreline lifestyle just steps from the water. Inside, you'll find a bright and inviting living space with a functional layout that makes the most of every square foot. The home features new appliances, new windows, a comfortable living area, an eat-in kitchen, two well-sized bedrooms, and a full bathroom, making it ideal for year-round living or a peaceful seasonal retreat. Located in a private beach community, residents enjoy access to a beautiful shoreline where you can spend your days walking along the sand, enjoying the ocean breeze, or watching stunning sunsets over Long Island Sound. The community atmosphere is quiet, friendly, and perfect for those looking to enjoy a slower pace of life. - Conveniently located close to local restaurants, shops, marinas, and everything the Connecticut shoreline has to offer, this home provides the perfect combination of coastal charm, convenience, and affordability.

  20. 2026-03-16
    price $154,900 1116-char remark
    Show marketing remark (1116 chars)

    Welcome to easy coastal living in the highly desirable 55+ beach community in Westbrook, CT. This charming 2-bedroom, 1 full bathroom mobile home offers the perfect opportunity to enjoy a relaxed shoreline lifestyle just steps from the water. Inside, you'll find a bright and inviting living space with a functional layout that makes the most of every square foot. The home features new appliances, new windows, a comfortable living area, an eat-in kitchen, two well-sized bedrooms, and a full bathroom, making it ideal for year-round living or a peaceful seasonal retreat. Located in a private beach community, residents enjoy access to a beautiful shoreline where you can spend your days walking along the sand, enjoying the ocean breeze, or watching stunning sunsets over Long Island Sound. The community atmosphere is quiet, friendly, and perfect for those looking to enjoy a slower pace of life. - Conveniently located close to local restaurants, shops, marinas, and everything the Connecticut shoreline has to offer, this home provides the perfect combination of coastal charm, convenience, and affordability.

  21. 2026-03-05
    listed $159,900 Active 1116-char remark
    Show marketing remark (1116 chars)

    Welcome to easy coastal living in the highly desirable 55+ beach community in Westbrook, CT. This charming 2-bedroom, 1 full bathroom mobile home offers the perfect opportunity to enjoy a relaxed shoreline lifestyle just steps from the water. Inside, you'll find a bright and inviting living space with a functional layout that makes the most of every square foot. The home features new appliances, new windows, a comfortable living area, an eat-in kitchen, two well-sized bedrooms, and a full bathroom, making it ideal for year-round living or a peaceful seasonal retreat. Located in a private beach community, residents enjoy access to a beautiful shoreline where you can spend your days walking along the sand, enjoying the ocean breeze, or watching stunning sunsets over Long Island Sound. The community atmosphere is quiet, friendly, and perfect for those looking to enjoy a slower pace of life. - Conveniently located close to local restaurants, shops, marinas, and everything the Connecticut shoreline has to offer, this home provides the perfect combination of coastal charm, convenience, and affordability.

  22. 2025-09-23
    historical
  23. 2025-09-19
    listed $79,900 Active
  24. 2025-08-15
    historical
  25. 2025-08-10
    price $75,900
  26. 2025-08-05
    price $79,900
  27. 2025-07-22
    price $99,900
  28. 2025-07-15
    listed $135,000 Active
  29. 2025-02-27
    historical
  30. 2025-01-10
    price $91,000
  31. 2024-11-30
    listed $102,000 Active
  32. 2023-09-15
    soldstatus $81,000 Closed
  33. 2023-08-15
    status Under Contract
  34. 2023-07-15
    listed $89,000 Active
  35. 2023-07-13
    historical $89,000

ⓘ 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
$525 · $44/mo
Projected year-2 tax
$1,652 · $138/mo
Expected delta
+$1,127/yr (+$94/mo · 214.7%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (shaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥94°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$21,591
− Mortgage interest
−$7,276
− Property taxes
−$525
− Insurance
−$650
− Repairs & maintenance
−$1,727
− Management
−$1,727
− HOA
−$6,780
− Depreciation
−$3,779
Taxable loss
−$873
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$210
After-tax cash flow
$1,138/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
Westbrook School District
NCES district ID
0904980
Math proficiency
51% ▼ -16.00%
Reading proficiency
69% ▼ -9.00%
Median HH income
$68,591
Composite
52.78/100
National rank
#1540
State rank
#49 of 153 in CT

Livability — Westbrook

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
6,832

Population outlook (Lower Connecticut River Valley County) Hauer SSP2

By 2040
188,651

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Two or more races 15% Hispanic / Latino 14% Asian 2% Black 1%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Romanian 5% Lithuanian 5% Estonian 3%
Foreign-born
14% · Canada, China, India
Languages at home
80% English-only · Spanish 12% Other Indo-European 4% Chinese 1%

Political lean MEDSL · Lower Connecticut River Valley

2024 margin
D (+13.4) · D 55.9% · R 42.4% · Other 1.7%
All cycles
2024: D+13.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -112.73%
Current HPI
200.2559
Rent YoY
Metro
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+51.6% since first listed
20 events — show timeline
  • 2026-05-08 Price Changed $134,900 Smart MLS
  • 2026-04-20 Price Changed $139,900 Smart MLS
  • 2026-04-13 Price Changed $144,900 Smart MLS
  • 2026-04-01 Price Changed $149,900 Smart MLS
  • 2026-03-16 Price Changed $154,900 Smart MLS
  • 2026-03-05 Listed $159,900 Smart MLS
  • 2025-09-23 Listing Removed Smart MLS
  • 2025-09-19 Listed $79,900 Smart MLS
  • 2025-08-15 Listing Removed Smart MLS
  • 2025-08-10 Price Changed $75,900 Smart MLS
  • 2025-08-05 Price Changed $79,900 Smart MLS
  • 2025-07-22 Price Changed $99,900 Smart MLS
  • 2025-07-15 Listed $135,000 Smart MLS
  • 2025-02-27 Listing Removed Smart MLS
  • 2025-01-10 Price Changed $91,000 Smart MLS
  • 2024-11-30 Listed $102,000 Smart MLS
  • 2023-09-15 Sold (MLS) $81,000 Smart MLS
  • 2023-08-15 Pending Smart MLS
  • 2023-07-15 Listed $89,000 Smart MLS
  • 2023-07-13 Coming Soon $89,000 Smart MLS

Property tax history

+7.1%/yr

Latest (2023): $525 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…