CashFlowRE
Sign in Sign up
1690 Dixwell Ave Unit B3
C- Composite 53.84
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 +20.9/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.8/10.0
  • DSCR +6.6/10.0
  • Rent growth +3.7/5.0
  • Schools +3.3/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$164,900

1690 Dixwell Ave Unit B3 · Hamden, CT 06514
1 bd · 1.0 ba · 648 sqft · Condo public records · 23 Days on market
Built 1988 $168/mo HOA · 9% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Unique and versatile condo featuring an open-concept layout with soaring ceilings and abundant natural light. The main level offers a spacious living and dining area with flexible use, along with an efficient galley kitchen that provides ample cabinet space and a convenient pass-through to the living area. The upper-level loft serves as the primary bedroom and includes a full bathroom, creating a private retreat overlooking the main living space. Additional features include in-unit laundry, dedicated parking space with visitor parking close by, a storage unit, and low HOA fees. Ideally located on Dixwell Avenue in Hamden, just minutes to shopping, restaurants, public transportation, New Haven, and the Merritt Parkway, making commuting and everyday living easy and convenient. A great opportunity for owner-occupants or investors alike!

Key facts

  • Skylight
  • Oversized windows
  • Open-concept layout

Tags

REMODELED LOFT-STYLE CONDOOPEN-CONCEPT LAYOUTUPDATED CATHEDRAL CEILINGSOVERSIZED WINDOWSSKYLIGHTIN-UNIT WASHER AND DRYER

Property features AI

Finance

  • Other: Professional off-site property management; No pets allowed; 36-unit complex
  • HOA & community: Homeowners association with monthly fee; HOA fee includes grounds maintenance, trash pickup, snow removal, water, sewer, and property management; HOA fee: $168 per month

Exterior

  • Parking: Paved off-street parking; Assigned parking (1 space); Visitor parking available
  • Utilities: Public water connected; Public sewer connected; Natural gas
  • Home design: Condominium (Condo/Co-Op for sale); Part of Hamden Commons complex; 2 levels in unit
  • Construction: Frame construction
  • Exterior features: Vinyl siding; City views

Interior

  • Kitchen: Oven/Range; Range hood; Refrigerator; Dishwasher
  • Bedrooms: 1 bedroom (upper level)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot air heating fueled by natural gas; 50-gallon natural gas hot water tank; Central air
  • Interior features: Ceiling fans; Central air; Has attic with access via hatch; No basement
  • Laundry & utility: Washer and dryer located in full bathroom on upper level

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 1-bed/1.0-bath condo listed at $165k.

Deal economics

  • At list price, monthly cash flow is $228 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $162k (1.5% 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.
  • Hamden School District (suburban): math 30% / reading 43% proficiency, ranked #106 of 153 in CT (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.6%/yr); 107 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 3d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 23y 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 $100k; list at $165k implies a 65% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 53% 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 $162,426 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.18%
Cap rate
7.96%
Cash-on-cash
5.94%
DSCR
1.26
GRM
7.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.61% rent growth · sell at horizon

5-year hold
IRR
-5.0%
Equity multiple
0.81×
Total profit
$-8,821
Equity at exit
$24,587
10-year hold
IRR
6.7%
Equity multiple
1.55×
Total profit
$25,240
Equity at exit
$14,258

Cash invested: $46,172 (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 06514

Rents YoY
4.6%
Active inventory
107
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,953 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$213 /mo · $2,557/yr
Insurance
$69
HOA
$168
Vacancy / Maint / Mgmt
$410
Net cashflow
$228

Break-even live

Break-even rent $1,664
Max offer price $164,900
Occupancy floor 83%

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
$41,225
Closing costs
$4,947
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
380 Mather St Hamden, CT 2.0 1.0–2.0 867 $2,635 $3.04 43d 16 0.19mi
1901 Dixwell Ave Hamden, CT 2.0 1.0 660 $1,550 $2.35 2d 1 0.44mi
5 Manila Ave Apt 6 Hamden, CT 1.0 1.0 620 $1,600 $2.58 43d 1 0.46mi
1572 Whitney Ave Hamden, CT 1.0 1.0 725 $2,000 $2.76 23d 1 0.84mi
1 Kaye Plz Hamden, CT 1.0 1.0 660 $1,750 $2.65 2d 1 0.85mi
676 Mix Ave Hamden, CT 2.0 1.0–2.0 810 $1,838 $2.27 2d 1 0.92mi
1204 Whitney Ave Hamden, CT 1.0 1.0 641 $1,900 $2.96 43d 2 1.17mi
1204 Whitney Ave #208 Hamden, CT 1.0 1.0 637 $1,775 $2.79 2d 1 1.17mi
1199 Whitney Ave Hamden, CT 1.0 1.0 586 $1,945 $3.32 2d 5 1.20mi
165 Towne House Rd Unit 165 Hamden, CT 1.0 1.0 631 $1,650 $2.61 43d 1 1.32mi
925 Mix Ave Hamden, CT 2.0 1.0–1.5 830 $2,460 $2.96 2d 3 1.40mi

HOA detail condo

Monthly dues
$168 · $2,016/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 34 events

  1. 2026-06-18
    days on market $164,900 Active 23 DOM
  2. 2026-06-17
    days on market $164,900 Active 22 DOM
  3. 2026-06-16
    days on market $164,900 Active 21 DOM
  4. 2026-06-15
    days on market $164,900 Active 20 DOM
  5. 2026-06-14
    days on market $164,900 Active 18 DOM
  6. 2026-06-13
    days on market $164,900 Active 17 DOM
  7. 2026-06-10
    days on market $164,900 Active 15 DOM
  8. 2026-06-09
    days on market $164,900 Active 14 DOM
  9. 2026-06-08
    days on market $164,900 Active 13 DOM
  10. 2026-06-07
    days on market $164,900 Active 12 DOM
  11. 2026-06-05
    days on market $164,900 Active 9 DOM
  12. 2026-06-03
    days on market $164,900 Active 8 DOM
  13. 2026-06-03
    days on market $164,900 Active 7 DOM
  14. 2026-06-01
    days on market $164,900 Active 6 DOM
  15. 2026-05-31
    days on market $164,900 Active 5 DOM
  16. 2026-05-26
    listed $164,900 Active
  17. 2026-04-23
    soldstatus $100,000 Closed 845-char remark
    Show marketing remark (845 chars)

    Unique and versatile condo featuring an open-concept layout with soaring ceilings and abundant natural light. The main level offers a spacious living and dining area with flexible use, along with an efficient galley kitchen that provides ample cabinet space and a convenient pass-through to the living area. The upper-level loft serves as the primary bedroom and includes a full bathroom, creating a private retreat overlooking the main living space. Additional features include in-unit laundry, dedicated parking space with visitor parking close by, a storage unit, and low HOA fees. Ideally located on Dixwell Avenue in Hamden, just minutes to shopping, restaurants, public transportation, New Haven, and the Merritt Parkway, making commuting and everyday living easy and convenient. A great opportunity for owner-occupants or investors alike!

  18. 2026-03-27
    status Under Contract 845-char remark
    Show marketing remark (845 chars)

    Unique and versatile condo featuring an open-concept layout with soaring ceilings and abundant natural light. The main level offers a spacious living and dining area with flexible use, along with an efficient galley kitchen that provides ample cabinet space and a convenient pass-through to the living area. The upper-level loft serves as the primary bedroom and includes a full bathroom, creating a private retreat overlooking the main living space. Additional features include in-unit laundry, dedicated parking space with visitor parking close by, a storage unit, and low HOA fees. Ideally located on Dixwell Avenue in Hamden, just minutes to shopping, restaurants, public transportation, New Haven, and the Merritt Parkway, making commuting and everyday living easy and convenient. A great opportunity for owner-occupants or investors alike!

  19. 2026-03-19
    listed $125,000 Active 845-char remark
    Show marketing remark (845 chars)

    Unique and versatile condo featuring an open-concept layout with soaring ceilings and abundant natural light. The main level offers a spacious living and dining area with flexible use, along with an efficient galley kitchen that provides ample cabinet space and a convenient pass-through to the living area. The upper-level loft serves as the primary bedroom and includes a full bathroom, creating a private retreat overlooking the main living space. Additional features include in-unit laundry, dedicated parking space with visitor parking close by, a storage unit, and low HOA fees. Ideally located on Dixwell Avenue in Hamden, just minutes to shopping, restaurants, public transportation, New Haven, and the Merritt Parkway, making commuting and everyday living easy and convenient. A great opportunity for owner-occupants or investors alike!

  20. 2025-04-10
    historical $1,700
  21. 2025-04-07
    price $1,700
  22. 2025-03-24
    price $1,800
  23. 2025-03-16
    listed $2,000
  24. 2022-01-04
    soldstatus $84,000 Closed 868-char remark
    Show marketing remark (868 chars)

    This one won't last long! Fabulous Well Maintained Light and Bright 1 bedroom loft style condo is perfect for an owner occupant or investor. The main level features a galley kitchen and open LR/Dr combo and a nice size storage closet. The 2nd floor offers a large bedroom with a walk-in closet and full bath with laundry. Gas Heat, Central air, (C/A Unit is 1 year old). Washer/Dryer combo in the unit. 1 car assigned parking and low condo fees. Close proximity to the Merritt Parkway, Quinnipiac University, Southern Ct University, Albertus Magnus and minutes to downtown New Haven. Owner occupant condo fees are $170/month. Tenant occupied are $195/month. The unit shows in field card as B6, but the actual unit is B3. Why rent when you can buy this condo unit and live here for less than $800/month including condo fees. Complex not FHA Approved, Cash or Conv. only

  25. 2021-12-01
    historical Under Contract - Continue to Show 868-char remark
    Show marketing remark (868 chars)

    This one won't last long! Fabulous Well Maintained Light and Bright 1 bedroom loft style condo is perfect for an owner occupant or investor. The main level features a galley kitchen and open LR/Dr combo and a nice size storage closet. The 2nd floor offers a large bedroom with a walk-in closet and full bath with laundry. Gas Heat, Central air, (C/A Unit is 1 year old). Washer/Dryer combo in the unit. 1 car assigned parking and low condo fees. Close proximity to the Merritt Parkway, Quinnipiac University, Southern Ct University, Albertus Magnus and minutes to downtown New Haven. Owner occupant condo fees are $170/month. Tenant occupied are $195/month. The unit shows in field card as B6, but the actual unit is B3. Why rent when you can buy this condo unit and live here for less than $800/month including condo fees. Complex not FHA Approved, Cash or Conv. only

  26. 2021-11-23
    status Active 868-char remark
    Show marketing remark (868 chars)

    This one won't last long! Fabulous Well Maintained Light and Bright 1 bedroom loft style condo is perfect for an owner occupant or investor. The main level features a galley kitchen and open LR/Dr combo and a nice size storage closet. The 2nd floor offers a large bedroom with a walk-in closet and full bath with laundry. Gas Heat, Central air, (C/A Unit is 1 year old). Washer/Dryer combo in the unit. 1 car assigned parking and low condo fees. Close proximity to the Merritt Parkway, Quinnipiac University, Southern Ct University, Albertus Magnus and minutes to downtown New Haven. Owner occupant condo fees are $170/month. Tenant occupied are $195/month. The unit shows in field card as B6, but the actual unit is B3. Why rent when you can buy this condo unit and live here for less than $800/month including condo fees. Complex not FHA Approved, Cash or Conv. only

  27. 2021-11-17
    historical Under Contract - Continue to Show 868-char remark
    Show marketing remark (868 chars)

    This one won't last long! Fabulous Well Maintained Light and Bright 1 bedroom loft style condo is perfect for an owner occupant or investor. The main level features a galley kitchen and open LR/Dr combo and a nice size storage closet. The 2nd floor offers a large bedroom with a walk-in closet and full bath with laundry. Gas Heat, Central air, (C/A Unit is 1 year old). Washer/Dryer combo in the unit. 1 car assigned parking and low condo fees. Close proximity to the Merritt Parkway, Quinnipiac University, Southern Ct University, Albertus Magnus and minutes to downtown New Haven. Owner occupant condo fees are $170/month. Tenant occupied are $195/month. The unit shows in field card as B6, but the actual unit is B3. Why rent when you can buy this condo unit and live here for less than $800/month including condo fees. Complex not FHA Approved, Cash or Conv. only

  28. 2021-11-09
    listed $85,500 Active 868-char remark
    Show marketing remark (868 chars)

    This one won't last long! Fabulous Well Maintained Light and Bright 1 bedroom loft style condo is perfect for an owner occupant or investor. The main level features a galley kitchen and open LR/Dr combo and a nice size storage closet. The 2nd floor offers a large bedroom with a walk-in closet and full bath with laundry. Gas Heat, Central air, (C/A Unit is 1 year old). Washer/Dryer combo in the unit. 1 car assigned parking and low condo fees. Close proximity to the Merritt Parkway, Quinnipiac University, Southern Ct University, Albertus Magnus and minutes to downtown New Haven. Owner occupant condo fees are $170/month. Tenant occupied are $195/month. The unit shows in field card as B6, but the actual unit is B3. Why rent when you can buy this condo unit and live here for less than $800/month including condo fees. Complex not FHA Approved, Cash or Conv. only

  29. 2003-07-31
    soldstatus $78,500
  30. 2003-04-11
    listed $81,000
  31. 1996-12-23
    soldstatus $27,900
  32. 1989-05-01
    soldstatus $85,000
  33. 1988-01-19
    soldstatus $230,000
  34. 1987-02-04
    soldstatus $155,000

ⓘ 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
$2,557 · $213/mo
Projected year-2 tax
$3,043 · $254/mo
Expected delta
+$486/yr (+$40/mo · 19.0%)

ⓘ 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 ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 53% 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
$23,437
− Mortgage interest
−$9,237
− Property taxes
−$2,557
− Insurance
−$824
− Repairs & maintenance
−$1,875
− Management
−$1,875
− HOA
−$2,016
− Depreciation
−$4,797
Taxable income
$256
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$61
After-tax cash flow
$2,680/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
Hamden School District
NCES district ID
0901860
Math proficiency
30% ▼ -13.00%
Reading proficiency
43% ▼ -7.00%
Median HH income
$68,821
Composite
33.34/100
National rank
#5490
State rank
#106 of 153 in CT

Livability — Hamden

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

Census & demographics

County
New Haven County · 688,236 people
City population
61,150
Metro
New Haven-Milford, CT
Population (ZIP)
26,803
Household income
$88,900
Rent vs Own
38.7% rent · 61.3% own
Severe rent burden
1228.0

Population outlook (South Central Connecticut County) Hauer SSP2

By 2040
608,362

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 43% Black 33% Hispanic / Latino 16% Two or more races 10% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 7% Dominican 2%
Common ancestry
Romanian 5% German 2% Lithuanian 2%
Foreign-born
15% · Canada, Jamaica, China
Languages at home
80% English-only · Spanish 10% Arabic 2% 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
▼ -222.59%
Current HPI
251.556
Rent YoY
▲ 4.61%
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

+6.4% since first listed
19 events — show timeline
  • 2026-05-26 Listed $164,900 Smart MLS
  • 2026-04-23 Sold (MLS) $100,000 Smart MLS
  • 2026-03-27 Pending Smart MLS
  • 2026-03-19 Listed $125,000 Smart MLS
  • 2025-04-10 Rental Removed $1,700 SMARTMLS
  • 2025-04-07 Price Changed $1,700 SMARTMLS
  • 2025-03-24 Price Changed $1,800 SMARTMLS
  • 2025-03-16 Listed for Rent $2,000 SMARTMLS
  • 2022-01-04 Sold (MLS) $84,000 Smart MLS
  • 2021-12-01 Contingent Smart MLS
  • 2021-11-23 Relisted Smart MLS
  • 2021-11-17 Contingent Smart MLS
  • 2021-11-09 Listed $85,500 Smart MLS
  • 2003-07-31 Sold (MLS) $78,500 Smart MLS
  • 2003-04-11 Listed $81,000 Smart MLS
  • 1996-12-23 Sold (Public Records) $27,900 Public Records
  • 1989-05-01 Sold (Public Records) $85,000 Public Records
  • 1988-01-19 Sold (Public Records) $230,000 Public Records
  • 1987-02-04 Sold (Public Records) $155,000 Public Records

Property tax history

-0.1%/yr

Latest (2023): $2,557 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…