CashFlowRE
Sign in Sign up
44 Norwich Ave Lot 17
C+ Composite 62.83
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.2/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$75,000

44 Norwich Ave Lot 17 · Norwich, CT 06360
2 bd · 1.0 ba · 624 sqft · Manufactured public records · 102 Days on market
Built 1983 $120/sqft · 19% above area Est $63k · 19% over $550/mo HOA · 32% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't miss the opportunity to enjoy a move-in ready 2 bedroom, 1 bath mobile home in Ledgewood Heights. This home was updated inside and out two years ago including new flooring, updated plumbing, wiring, new light fixtures, hot water heater, windows, and new gutters with gutter guards. Kitchen has new sink and cabinets. New vanity and toilet in bathroom. Outside has a new rear deck and stairs. Shed is included in sale of property, with a sturdy long lasting metal floor. HOA includes - trash pick up, snow removal from park streets, and property management. Removal of snow on driveways, walkways, steps and patios of individual home sites are the responsibility of the resident.

Key facts

  • 2 parking spots
  • Built 1983
  • Listed 101 days

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 $75k.

Deal economics

  • At list price, monthly cash flow is $337 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Recommended offer: $68k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% vs local median 4.0% in Norwich — 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 81/100 on livability (#18 in CT, #1,391 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, commute A-; Watch: schools D+.
  • Norwich School District (urban): math 19% / reading 29% proficiency, ranked #139 of 153 in CT (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.6%/yr); 241 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 487 units permitted in Southeastern Connecticut Planning Region in 2024 (244 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($66k/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 $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $51k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 32% of rent.
  • Climate carrying-cost: major wind risk, 66% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,250 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
2.27%
Cap rate
11.68%
Cash-on-cash
19.25%
DSCR
1.86
GRM
3.7

CMA / ARV

ARV (median comp)
$63,177
List price
$75,000
Delta
18.71%
Verdict
OVERPRICED
Comps
15 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 6.62% rent growth · sell at horizon

5-year hold
IRR
17.6%
Equity multiple
1.76×
Total profit
$16,046
Equity at exit
$11,183
10-year hold
IRR
29.8%
Equity multiple
4.39×
Total profit
$71,291
Equity at exit
$6,485

Cash invested: $21,000 (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 06360

Home prices YoY
-19.9%
Rents YoY
6.6%
Active inventory
241
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,700 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$31 /mo · $377/yr
Insurance
$31
HOA
$550
Vacancy / Maint / Mgmt
$357
Net cashflow
$337

Break-even live

Break-even rent $1,273
Max offer price $75,000
Occupancy floor 75%

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
$18,750
Closing costs
$2,250
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9 Hunters Rd Apt 1 Norwich, CT 2.0 1.0 720 $1,850 $2.57 13d 1 0.23mi
17 Sylvester St Norwich, CT 1.0 1.0 592 $1,350 $2.28 13d 1 0.62mi
196 Central Ave Unit 3 Norwich, CT 1.0 1.0 650 $1,450 $2.23 13d 1 1.40mi

HOA detail

Monthly dues
$550 · $6,600/yr
Likely covers
watertrashsnow removal

Listing history 22 events

  1. 2026-06-15
    days on market $75,000 Active 102 DOM
  2. 2026-06-14
    days on market $75,000 Active 100 DOM
  3. 2026-06-13
    days on market $75,000 Active 99 DOM
  4. 2026-06-10
    days on market $75,000 Active 97 DOM
  5. 2026-06-09
    days on market $75,000 Active 96 DOM
  6. 2026-06-08
    days on market $75,000 Active 95 DOM
  7. 2026-06-07
    days on market $75,000 Active 94 DOM
  8. 2026-06-02
    days on market $75,000 Active 89 DOM
  9. 2026-06-01
    days on market $75,000 Active 88 DOM
  10. 2026-05-31
    days on market $75,000 Active 87 DOM
  11. 2026-05-30
    days on market $75,000 Active 86 DOM
  12. 2026-04-15
    price $75,000 685-char remark
    Show marketing remark (685 chars)

    Don't miss the opportunity to enjoy a move-in ready 2 bedroom, 1 bath mobile home in Ledgewood Heights. This home was updated inside and out two years ago including new flooring, updated plumbing, wiring, new light fixtures, hot water heater, windows, and new gutters with gutter guards. Kitchen has new sink and cabinets. New vanity and toilet in bathroom. Outside has a new rear deck and stairs. Shed is included in sale of property, with a sturdy long lasting metal floor. HOA includes - trash pick up, snow removal from park streets, and property management. Removal of snow on driveways, walkways, steps and patios of individual home sites are the responsibility of the resident.

  13. 2026-03-06
    listed $80,000 Active 685-char remark
    Show marketing remark (685 chars)

    Don't miss the opportunity to enjoy a move-in ready 2 bedroom, 1 bath mobile home in Ledgewood Heights. This home was updated inside and out two years ago including new flooring, updated plumbing, wiring, new light fixtures, hot water heater, windows, and new gutters with gutter guards. Kitchen has new sink and cabinets. New vanity and toilet in bathroom. Outside has a new rear deck and stairs. Shed is included in sale of property, with a sturdy long lasting metal floor. HOA includes - trash pick up, snow removal from park streets, and property management. Removal of snow on driveways, walkways, steps and patios of individual home sites are the responsibility of the resident.

  14. 2026-03-02
    historical $80,000 685-char remark
    Show marketing remark (685 chars)

    Don't miss the opportunity to enjoy a move-in ready 2 bedroom, 1 bath mobile home in Ledgewood Heights. This home was updated inside and out two years ago including new flooring, updated plumbing, wiring, new light fixtures, hot water heater, windows, and new gutters with gutter guards. Kitchen has new sink and cabinets. New vanity and toilet in bathroom. Outside has a new rear deck and stairs. Shed is included in sale of property, with a sturdy long lasting metal floor. HOA includes - trash pick up, snow removal from park streets, and property management. Removal of snow on driveways, walkways, steps and patios of individual home sites are the responsibility of the resident.

  15. 2023-11-16
    soldstatus $51,000 Closed 309-char remark
    Show marketing remark (309 chars)

    Schedule your showing today. Recently updated 2 bedroom 1 bath mobile home in Ledgewood Heights. This home has been updated inside and out including new flooring, updated plumbing, lighting fixtures, Brand new water heater, recently painted inside and out. Property is on leased land subject to park approval.

  16. 2023-11-03
    status Under Contract 309-char remark
    Show marketing remark (309 chars)

    Schedule your showing today. Recently updated 2 bedroom 1 bath mobile home in Ledgewood Heights. This home has been updated inside and out including new flooring, updated plumbing, lighting fixtures, Brand new water heater, recently painted inside and out. Property is on leased land subject to park approval.

  17. 2023-09-12
    status Active 309-char remark
    Show marketing remark (309 chars)

    Schedule your showing today. Recently updated 2 bedroom 1 bath mobile home in Ledgewood Heights. This home has been updated inside and out including new flooring, updated plumbing, lighting fixtures, Brand new water heater, recently painted inside and out. Property is on leased land subject to park approval.

  18. 2023-08-14
    historical Under Contract - Continue to Show 309-char remark
    Show marketing remark (309 chars)

    Schedule your showing today. Recently updated 2 bedroom 1 bath mobile home in Ledgewood Heights. This home has been updated inside and out including new flooring, updated plumbing, lighting fixtures, Brand new water heater, recently painted inside and out. Property is on leased land subject to park approval.

  19. 2023-08-10
    status Active 309-char remark
    Show marketing remark (309 chars)

    Schedule your showing today. Recently updated 2 bedroom 1 bath mobile home in Ledgewood Heights. This home has been updated inside and out including new flooring, updated plumbing, lighting fixtures, Brand new water heater, recently painted inside and out. Property is on leased land subject to park approval.

  20. 2023-08-10
    price $51,000 309-char remark
    Show marketing remark (309 chars)

    Schedule your showing today. Recently updated 2 bedroom 1 bath mobile home in Ledgewood Heights. This home has been updated inside and out including new flooring, updated plumbing, lighting fixtures, Brand new water heater, recently painted inside and out. Property is on leased land subject to park approval.

  21. 2023-08-02
    status Under Contract 309-char remark
    Show marketing remark (309 chars)

    Schedule your showing today. Recently updated 2 bedroom 1 bath mobile home in Ledgewood Heights. This home has been updated inside and out including new flooring, updated plumbing, lighting fixtures, Brand new water heater, recently painted inside and out. Property is on leased land subject to park approval.

  22. 2023-07-26
    listed $55,000 Active 309-char remark
    Show marketing remark (309 chars)

    Schedule your showing today. Recently updated 2 bedroom 1 bath mobile home in Ledgewood Heights. This home has been updated inside and out including new flooring, updated plumbing, lighting fixtures, Brand new water heater, recently painted inside and out. Property is on leased land subject to park approval.

ⓘ 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
$377 · $31/mo
Projected year-2 tax
$991 · $83/mo
Expected delta
+$614/yr (+$51/mo · 162.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$20,398
− Mortgage interest
−$4,201
− Property taxes
−$377
− Insurance
−$375
− Repairs & maintenance
−$1,632
− Management
−$1,632
− HOA
−$6,600
− Depreciation
−$2,182
Taxable income
$3,399
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$816
After-tax cash flow
$3,227/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
Norwich School District
NCES district ID
0903120
Math proficiency
19% ▼ -8.00%
Reading proficiency
29% ▼ -7.00%
Median HH income
$50,813
Composite
21.27/100
National rank
#8395
State rank
#139 of 153 in CT

Livability — Norwich

Score
81/100
State rank
#18
US rank
#1391

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norwich, CT
County
New London County · 147,197 people
City population
37,216
Metro
Norwich-New London, CT
Population (ZIP)
37,216
Household income
$65,539
Rent vs Own
44.8% rent · 55.2% own
Severe rent burden
1643.0

Population outlook (Southeastern Connecticut County) Hauer SSP2

By 2040
293,442

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 56% Hispanic / Latino 21% Two or more races 12% Black 10% Asian 7%
Hispanic origin (detail)
Mexican 3% Puerto Rican 9% Cuban 1% Dominican 3%
Common ancestry
Lithuanian 8% Romanian 5% Hispanic 4%
Foreign-born
15% · Canada, China
Languages at home
77% English-only · Spanish 11% French/Haitian/Cajun 4% Chinese 3%

Political lean MEDSL · Southeastern Connecticut

2024 margin
D (+13.0) · D 55.6% · R 42.6% · Other 1.8%
All cycles
2024: D+13.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.27%
Current HPI
261.8575
Rent YoY
▲ 6.62%
Metro
Norwich-New London, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+36.4% since first listed
11 events — show timeline
  • 2026-04-15 Price Changed $75,000 Smart MLS
  • 2026-03-06 Listed $80,000 Smart MLS
  • 2026-03-02 Coming Soon $80,000 Smart MLS
  • 2023-11-16 Sold (MLS) $51,000 Smart MLS
  • 2023-11-03 Pending Smart MLS
  • 2023-09-12 Relisted Smart MLS
  • 2023-08-14 Contingent Smart MLS
  • 2023-08-10 Relisted Smart MLS
  • 2023-08-10 Price Changed $51,000 Smart MLS
  • 2023-08-02 Pending Smart MLS
  • 2023-07-26 Listed $55,000 Smart MLS

Property tax history

-3.1%/yr

Latest (2023): $377 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…