CashFlowRE
Sign in Sign up
239 Coe Ave 🏷️ Likely Rental
C+ Composite 64.61
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 +23.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.7/10.0
  • 1% rule +6.4/10.0
  • Livability +3.5/5.0
  • Schools +2.9/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

239 Coe Ave · East Haven, CT 06512
2 bd · 1.5 ba · 1,033 sqft · SingleFamily public records · 119 Days on market
Built 1910 0.25 ac lot Est $314k · 32% under

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

Listing remarks

239 Coe Ave. Well-located home near the East Haven coastline, with multiple beaches just a short walk away. Conveniently close to local amenities, including Tweed New Haven Airport. The home offers two bedrooms upstairs, with the living room and kitchen on the main level. A great opportunity. There is a tenant currently living in the property.

Key facts

  • Multiple beaches
  • Well-located home
  • 0.25 acre lot

Tags

WELL-LOCATED HOMENEAR THE EAST HAVEN COASTLINEMULTIPLE BEACHESCLOSE TO LOCAL AMENITIESTWEED NEW HAVEN AIRPORT

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 $215,000 price doesn't fit this home's estimated sale value (~$314,032) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.5-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $416 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $215k).
  • Recommended offer: $196k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 3.8% in East 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 70/100 on livability (#99 in CT) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, health & safety B+; Watch: schools D, amenities F, commute F.
  • East Haven School District (suburban): math 25% / reading 40% proficiency, ranked #118 of 153 in CT (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 100 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,059 units permitted in South Central Connecticut Planning Region in 2024 (779 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($96k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $139k; list at $215k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 65% 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 $195,650 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 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 1910 — 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. 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
1.14%
Cap rate
8.61%
Cash-on-cash
8.28%
DSCR
1.37
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$314,032
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
26 Austin Ave 0.12mi 2/1.0 1,104 (+7%) 8mo $305,000 $276 74
75 Henry St 0.31mi 2/1.0 1,001 (-3%) 7mo $260,000 $260 72
384 Silver Sands Rd 0.21mi 3/1.0 (+1) 988 (-4%) 6mo $330,000 $334 71
102 Henry St 0.24mi 3/1.0 (+1) 1,068 (+3%) 8mo $325,000 $304 70
108 Stevens St 0.26mi 2/1.0 1,114 (+8%) 12mo $325,000 $292 63
491 Silver Sands Rd 0.36mi 3/1.0 (+1) 1,046 (+1%) 15mo $343,000 $328 62
119 Bradford Ave 0.50mi 2/1.0 1,098 (+6%) 7mo $300,000 $273 58
96 Henry St 0.25mi 3/1.5 (+1) 1,152 (+12%) 10mo $337,500 $293 56
57 Palmetto Trl 0.52mi 2/1.0 956 (-8%) 9mo $260,000 $272 54
266 Cosey Beach Ave 0.65mi 3/1.5 (+1) 990 (-4%) 6mo $385,000 $389 53
47 FIRST Ave 0.58mi 3/2.0 (+1) 1,133 (+10%) 8mo $405,000 $357 43
2 Cambridge Ct 0.71mi 2/1.0 1,180 (+14%) 4mo $450,000 $381 38

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 · 0.79% rent growth · sell at horizon

5-year hold
IRR
-6.3%
Equity multiple
0.77×
Total profit
$-13,659
Equity at exit
$32,057
10-year hold
IRR
0.4%
Equity multiple
1.02×
Total profit
$1,447
Equity at exit
$18,589

Cash invested: $60,200 (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 06512

Rents YoY
0.8%
Active inventory
100
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$2,457 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$309 /mo · $3,704/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$516
Net cashflow
$416

Break-even live

Break-even rent $1,931
Max offer price $215,000
Occupancy floor 78%

Sensitivity live

Price -10% $537 -5% $476 +0% $416 +5% $355 +10% $294
Rent -10% $221 -5% $318 +0% $416 +5% $513 +10% $610
Rate -1.0pp $524 -0.5pp $470 base $416 +0.5pp $360 +1.0pp $303

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
$53,750
Closing costs
$6,450
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
62 Cosey Beach Rd Unit 2nd flr East Haven, CT 1.0 1.0 700 $2,495 $3.56 4d 1 0.46mi
62 Cosey Beach Ave East Haven, CT 1.0 1.0 700 $2,495 $3.56 4d 1 0.65mi
420 Short Beach Rd East Haven, CT 3.0 2.0 1500 $2,200 $1.47 44d 1 0.71mi
85a Hemingway Ave Unit 20 East Haven, CT 1.0 1.5 1064 $2,100 $1.97 44d 1 1.04mi
194 S End Rd New Haven, CT 2.0 1.0 1000 $2,500 $2.50 44d 1 1.07mi
45 Jefferson Pl Unit 15 Branford, CT 2.0 1.0 900 $1,999 $2.22 3d 1 1.09mi
58 Shore Dr Branford, CT 2.0 1.5 1384 $2,200 $1.59 3d 1 1.12mi
322 Clark Ave Branford, CT 2.0 2.0 960 $2,500 $2.60 3d 1 1.16mi
72 Ocean View St New Haven, CT 3.0 2.0 928 $3,450 $3.72 3d 1 1.28mi
245 Alps Rd Branford, CT 2.0 1.0 763 $3,000 $3.93 3d 1 1.30mi
25 Beecher Pl New Haven, CT 3.0 1.5 1414 $2,700 $1.91 44d 1 1.30mi
33 Mansion St New Haven, CT 2.0 1.0 1100 $2,500 $2.27 4d 1 1.38mi
223 Townsend Ave Unit 2 New Haven, CT 2.0 1.0 1100 $2,900 $2.64 20d 1 1.40mi
241 Townsend Ave New Haven, CT 2.0 1.5 1208 $3,400 $2.81 3d 1 1.43mi
22 Edward St East Haven, CT 2.0 1.0 1333 $2,800 $2.10 20d 1 1.47mi

Listing history 4 events

  1. 2026-03-30
    status Under Contract
  2. 2026-03-26
    price $215,000
  3. 2025-12-01
    listed $265,000 Active
  4. 1988-05-17
    soldstatus $139,000

ⓘ 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
$3,704 · $309/mo
Projected year-2 tax
$4,152 · $346/mo
Expected delta
+$448/yr (+$37/mo · 12.1%)

ⓘ 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 7/10 Severe 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 65% 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
$29,487
− Mortgage interest
−$12,043
− Property taxes
−$3,704
− Insurance
−$1,075
− Repairs & maintenance
−$2,359
− Management
−$2,359
− Depreciation
−$6,255
Taxable income
$1,693
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$406
After-tax cash flow
$4,580/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
East Haven School District
NCES district ID
0901290
Math proficiency
25% ▼ -7.00%
Reading proficiency
40% ▼ -7.00%
Median HH income
$61,869
Composite
29.35/100
National rank
#6534
State rank
#118 of 153 in CT

Livability — East Haven

Score
70/100
State rank
#99
US rank
#7805

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Haven, CT
County
New Haven County · 688,236 people
City population
28,830
Metro
New Haven-Milford, CT
Population (ZIP)
28,830
Household income
$96,146
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
770.0

Population outlook (South Central Connecticut County) Hauer SSP2

By 2040
608,362

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 19% Two or more races 9% Black 6% Asian 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 8%
Common ancestry
Romanian 5% Lithuanian 2% Russian 1%
Foreign-born
12% · Canada, China, Jamaica
Languages at home
81% English-only · Spanish 12% Other Indo-European 3% Other Asian/Pacific 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
▼ -302.63%
Current HPI
302.2679
Rent YoY
▲ 0.79%
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

+54.7% since first listed
4 events — show timeline
  • 2026-03-30 Pending Smart MLS
  • 2026-03-26 Price Changed $215,000 Smart MLS
  • 2025-12-01 Listed $265,000 Smart MLS
  • 1988-05-17 Sold (Public Records) $139,000 Public Records

Property tax history

+1.5%/yr

Latest (2023): $3,704 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…