CashFlowRE
Sign in Sign up
98 Huntington Rd
D Composite 42.12
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).

  • Appreciation +10.0/10.0
  • Cash flow +9.8/30.0
  • ARV discount +5.8/15.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Schools +1.2/10.0

$350,000

98 Huntington Rd · Bridgeport, CT 06608
3 bd · 2.0 ba · 1,895 sqft · SingleFamily public records · 12 Days on market
Built 1907 3,049 sqft lot Est $337k · at est.

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

Listing remarks MLS

SINGLE FAMILY 3 BEDROOMS, 1 FULL BATHROOM, 1 FULL BASEMENT. PRICED TO SELL.

Key facts

  • 3,049 sq ft lot
  • Built 1907
  • Listed 12 days

Property features AI

Exterior

  • Utilities: Public water connected; Public sewer connected; 40-gallon hot water tank
  • Home design: Single-family home
  • Construction: Built with concrete construction; Stone foundation; Asphalt shingle roof
  • Exterior features: Level lot; Vinyl siding

Interior

  • Kitchen: Oven/Range; Refrigerator
  • Bedrooms: 4 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating (natural gas); Window unit cooling
  • Interior features: Full, unfinished basement; Total of 8 rooms

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 3-bed/2.0-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-221 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $311k (11.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $256k (26.7% below list).
  • Recommended offer: $256k (26.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 81/100 on livability (#15 in CT, #1,374 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime C-, employment D+, schools D-.
  • Bridgeport School District (urban): math 9% / reading 19% proficiency, ranked #151 of 153 in CT (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 97% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.3%/yr); 32 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; 852 units permitted in Greater Bridgeport Planning Region in 2024 (698 in 5+ unit buildings).
  • At $2,564/mo this rent would consume 67% of the median local household income ($46k/yr) (locally 910% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $37k of equity ($2k loan paydown + $35k appreciation (10.0% local appreciation)).
  • By year 2, paydown + projected appreciation supports a ~$60k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 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 $38k; list at $350k implies a 821% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 41% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $256,409 (26.7% 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. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.73%
Cap rate
5.53%
Cash-on-cash
-2.71%
DSCR
0.88
GRM
11.4

CMA / ARV

ARV (on-the-fly)
$337,310
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
604 William St 0.19mi 3/1.5 1,940 (+2%) 6mo $275,000 $142 80
148 Orchard St 0.41mi 3/3.0 1,988 (+5%) 4mo $455,000 $229 65
5 William Pl 0.38mi 3/1.5 1,771 (-6%) 6mo $300,000 $169 65
107 Roosevelt St 0.22mi 3/1.5 1,807 (-5%) 18mo $285,000 $158 65
308 Park St 0.29mi 4/2.0 (+1) 1,834 (-3%) 18mo $355,000 $194 61
644 Huntington Rd 0.50mi 3/1.5 1,789 (-6%) 7mo $440,000 $246 59
230 Hickory St 0.72mi 3/1.5 1,819 (-4%) 7mo $463,795 $255 52
76 Porter St 0.62mi 3/1.5 2,051 (+8%) 5mo $352,000 $172 51
485 Noble Ave 0.49mi 4/2.0 (+1) 1,673 (-12%) 6mo $230,000 $137 48
65 Beach St 0.62mi 4/2.0 (+1) 1,738 (-8%) 10mo $320,000 $184 44
94 Asylum St 0.51mi 2/1.0 (-1) 1,776 (-6%) 16mo $255,000 $144 43
55 Rose St 0.55mi 2/1.0 (-1) 2,052 (+8%) 15mo $365,000 $178 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 4.35% rent growth · sell at horizon

5-year hold
IRR
22.7%
Equity multiple
2.84×
Total profit
$179,992
Equity at exit
$315,308
10-year hold
IRR
20.6%
Equity multiple
6.60×
Total profit
$548,561
Equity at exit
$679,973

Cash invested: $98,000 (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 06608

Home prices YoY
3.6%
Rents YoY
4.3%
Active inventory
32
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,564 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$266 /mo · $3,187/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$538
Net cashflow
$-221

Break-even live

Break-even rent $2,844
Max offer price $310,920
Occupancy floor

Sensitivity live

Price -10% $-23 -5% $-122 +0% $-221 +5% $-320 +10% $-419
Rent -10% $-424 -5% $-323 +0% $-221 +5% $-120 +10% $-19
Rate -1.0pp $-45 -0.5pp $-132 base $-221 +0.5pp $-312 +1.0pp $-404

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
$87,500
Closing costs
$10,500
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
690 William St Unit 2 Bridgeport, CT 3.0 1.0 1746 $2,200 $1.26 25d 1 0.10mi
36-38 Pleasant St Unit 2 Bridgeport, CT 4.0 1.0 2395 $2,700 $1.13 16d 1 0.20mi
149-151 Shelton St Unit 151 Bridgeport, CT 2.0 1.0 2156 $2,000 $0.93 45d 1 0.25mi
52-54 Ives Ct Bridgeport, CT 4.0 1.0 2092 $2,750 $1.31 45d 1 0.28mi
141 Hicks St Bridgeport, CT 4.0 1.0 2311 $2,400 $1.04 25d 1 0.32mi
587 Brooks St Unit !st floor Bridgeport, CT 3.0 2.0 1500 $2,400 $1.60 45d 1 0.34mi
672 Brooks St Bridgeport, CT 4.0 1.0 1232 $3,300 $2.68 16d 1 0.36mi
227 Arctic St Bridgeport, CT 2.0 1.5 2586 $1,900 $0.73 45d 1 0.38mi
281 Harriet St Unit 281 Bridgeport, CT 4.0 2.5 2297 $3,900 $1.70 45d 1 0.47mi
279 Harriet St Bridgeport, CT 3.0 1.5 1392 $3,000 $2.16 25d 1 0.48mi
1325 Pembroke St Unit 2nd Floor Bridgeport, CT 3.0 1.0 1600 $3,500 $2.19 45d 1 0.49mi
95-97 Locust St Bridgeport, CT 2.0 1.0 2048 $1,800 $0.88 45d 1 0.50mi
95 Parrott Ave Bridgeport, CT 4.0 1.0 1782 $3,450 $1.94 25d 1 0.53mi
100 Horace St Bridgeport, CT 2.0 1.5 2533 $2,050 $0.81 45d 1 0.53mi
695 Shelton St Unit 1st Floor Bridgeport, CT 3.0 1.0 2387 $2,200 $0.92 45d 1 0.57mi
70 Hawthorne St Bridgeport, CT 3.0 1.5 2376 $3,500 $1.47 45d 1 0.62mi
530 Jane St Unit 2B Bridgeport, CT 3.0 2.0 2217 $3,400 $1.53 45d 1 0.63mi
2048 E Main St Bridgeport, CT 4.0 2.0 2000 $3,000 $1.50 45d 1 0.63mi
982 Pembroke St Unit 2L Bridgeport, CT 4.0 1.0 2043 $2,475 $1.21 5d 1 0.67mi
704 Maple St #704 Bridgeport, CT 3.0 1.5 1948 $2,700 $1.39 25d 1 0.71mi
2395 Main St Unit First Floor Bridgeport, CT 3.0 1.0 1262 $2,300 $1.82 13d 1 0.72mi
2395 Main St Unit Second Floor Bridgeport, CT 3.0 1.0 1262 $2,400 $1.90 45d 1 0.72mi
51 Indian Ave Unit 1546115P Bridgeport, CT 3.0 1.0 1388 $3,871 $2.79 13d 1 0.76mi
306 Madison Ave Bridgeport, CT 3.0 1.0 1300 $2,500 $1.92 45d 1 0.80mi
130 Catherine St Unit 128 Bridgeport, CT 3.0 2.0 1300 $1,800 $1.38 45d 1 0.80mi
93-95 Alpine St Bridgeport, CT 2.0 1.0 1720 $1,900 $1.10 45d 1 0.82mi
588 E Main St Unit C Bridgeport, CT 3.0 1.0 1400 $2,475 $1.77 16d 1 0.89mi
666 Capitol Ave Unit 2 Bridgeport, CT 3.0 1.0 1247 $2,400 $1.92 45d 1 0.89mi
2744 Main St Bridgeport, CT 2.0 1.0 1315 $2,250 $1.71 25d 1 0.91mi
143 Highland Ave Bridgeport, CT 4.0 1.0 1362 $2,500 $1.84 25d 1 0.99mi
93 Sanford Ave Unit 2 Bridgeport, CT 3.0 1.0 1230 $2,600 $2.11 25d 1 1.02mi
14 Infield St Bridgeport, CT 3.0 2.5 1344 $3,200 $2.38 45d 1 1.05mi
136 Sherman St Unit 142 Bridgeport, CT 4.0 1.5 2116 $2,800 $1.32 4d 1 1.10mi
125 Louisiana Ave #125 Bridgeport, CT 2.0 1.0 1448 $1,750 $1.21 45d 1 1.13mi
457 Summit St Bridgeport, CT 3.0 1.5 1511 $4,000 $2.65 45d 1 1.14mi
333 Ridgefield Ave Bridgeport, CT 3.0 1.0 1400 $2,250 $1.61 5d 1 1.16mi
335 Ridgefield Ave Bridgeport, CT 3.0 1.0 1400 $2,250 $1.61 5d 1 1.16mi
271 Vine St Unit 3 Bridgeport, CT 3.0 1.0 1749 $2,000 $1.14 5d 1 1.18mi
292 Ridgefield Ave Unit 2 Bridgeport, CT 4.0 1.0 1792 $2,650 $1.48 45d 1 1.19mi
292 Ridgefield Ave Unit 3 Bridgeport, CT 3.0 1.0 1792 $2,450 $1.37 45d 1 1.19mi

Listing history 18 events

  1. 2026-06-10
    status $350,000 Under Contract 12 DOM
  2. 2026-06-09
    days on market $350,000 Active 12 DOM
  3. 2026-06-08
    days on market $350,000 Active 11 DOM
  4. 2026-06-07
    days on market $350,000 Active 10 DOM
  5. 2026-06-05
    days on market $350,000 Active 7 DOM
  6. 2026-06-03
    days on market $350,000 Active 6 DOM
  7. 2026-06-03
    days on market $350,000 Active 5 DOM
  8. 2026-06-01
    days on market $350,000 Active 4 DOM
  9. 2026-05-31
    days on market $350,000 Active 3 DOM
  10. 2026-05-28
    listed $350,000 Active
  11. 2016-02-12
    soldstatus $38,000 75-char remark
    Show marketing remark (75 chars)

    SINGLE FAMILY 3 BEDROOMS, 1 FULL BATHROOM, 1 FULL BASEMENT. PRICED TO SELL.

  12. 2016-01-25
    historical 75-char remark
    Show marketing remark (75 chars)

    SINGLE FAMILY 3 BEDROOMS, 1 FULL BATHROOM, 1 FULL BASEMENT. PRICED TO SELL.

  13. 2016-01-12
    listed $38,000 75-char remark
    Show marketing remark (75 chars)

    SINGLE FAMILY 3 BEDROOMS, 1 FULL BATHROOM, 1 FULL BASEMENT. PRICED TO SELL.

  14. 2014-06-17
    historical
  15. 2014-02-11
    listed $44,900
  16. 2004-02-02
    soldstatus $140,000
  17. 2003-03-27
    soldstatus $51,000
  18. 2003-02-03
    listed $44,900

ⓘ 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
$3,187 · $266/mo
Projected year-2 tax
$5,338 · $445/mo
Expected delta
+$2,152/yr (+$179/mo · 67.5%)

ⓘ 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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 41% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$30,769
− Mortgage interest
−$19,605
− Property taxes
−$3,187
− Insurance
−$1,750
− Repairs & maintenance
−$2,462
− Management
−$2,462
− Depreciation
−$10,182
Taxable loss
−$8,878
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,131
After-tax cash flow
$-524/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
Bridgeport School District
NCES district ID
0900450
Math proficiency
9% ▼ -7.00%
Reading proficiency
19% ▼ -10.00%
Median HH income
$41,507
Composite
12.09/100
National rank
#9656
State rank
#151 of 153 in CT

Livability — Bridgeport

Score
81/100
State rank
#15
US rank
#1374

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bridgeport, CT
County
Fairfield County · 765,532 people
City population
149,153
Metro
Bridgeport-Stamford-Norwalk, CT
Population (ZIP)
12,146
Household income
$45,754
Rent vs Own
75.4% rent · 24.6% own
Severe rent burden
910.0

Population outlook (Greater Bridgeport County) Hauer SSP2

By 2040
365,581

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (69%)
Race & ethnicity
Hispanic / Latino 69% Black 22% Two or more races 19% White 4% Asian 4%
Hispanic origin (detail)
Mexican 5% Puerto Rican 32% Cuban 1% Dominican 14%
Common ancestry
Hispanic 1% Russian 1% Estonian 0%
Foreign-born
34% · Canada, Jamaica
Languages at home
33% English-only · Spanish 56% French/Haitian/Cajun 4% Other Asian/Pacific 3%

Political lean MEDSL · Greater Bridgeport

2024 margin
Strong D (+23.3) · D 60.9% · R 37.6% · Other 1.5%
All cycles
2024: D+23.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 18.29%
Current HPI
530.5125
Rent YoY
▲ 4.35%
Metro
Bridgeport-Stamford-Norwalk, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+679.5% since first listed
9 events — show timeline
  • 2026-05-28 Listed $350,000 Smart MLS
  • 2016-02-12 Sold (MLS) $38,000 Smart MLS
  • 2016-01-25 Listing Removed Smart MLS
  • 2016-01-12 Listed $38,000 Smart MLS
  • 2014-06-17 Listing Removed Smart MLS
  • 2014-02-11 Listed $44,900 Smart MLS
  • 2004-02-02 Sold (Public Records) $140,000 Public Records
  • 2003-03-27 Sold (MLS) $51,000 Smart MLS
  • 2003-02-03 Listed $44,900 Smart MLS

Property tax history

-3.3%/yr

Latest (2023): $3,187 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…