🏷️ Likely Rental
239 Coe Ave · East Haven, CT
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- 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 95°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 65.0%
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 +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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1910 — 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?
- 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
- 1.14% ✓
- 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
- IRR
- -6.3%
- Equity multiple
- 0.77×
- Total profit
- $-13,659
- Equity at exit
- $32,057
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-03-30status Under Contract
-
2026-03-26price $215,000
-
2025-12-01$265,000 Active
-
1988-05-17soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Industrial Machinery | 4 | $38B |
|
||
| Insurance | 3 | $71B |
|
||
| Financial Services | 2 | $25B |
|
||
| Transportation / Logistics | 2 | $18B |
|
||
| Healthcare | 1 | $247B |
|
||
| Telecommunications | 1 | $55B |
|
||
Price history
+54.7% since first listed4 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%/yrLatest (2023): $3,704 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…