CashFlowRE
Sign in Sign up
34 Helen St Triplex
B- Composite 68.26
Why this score? — see what drove the B- 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 +27.4/30.0
  • ARV discount +11.2/15.0
  • DSCR +9.6/10.0
  • 1% rule +8.0/10.0
  • 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

$449,900

34 Helen St · Hamden, CT 06514
6 bd · 3.0 ba · 2,640 sqft · MultiFamily public records · 47 Days on market
Built 1930 4,791 sqft lot $170/sqft · 15% below area Est $491k · 8% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Investors opportunity!! Spacious 3-Family Property in Hamden. Each unit offers well-appointed living space with separate utilities, making management simple and efficient. The property features 2 bedrooms, living room, kitchen and bath, in each unit, with hardwood floors throughout. Located in a desirable neighborhood close to schools, shopping, and public transportation, this property has excellent rental history and low vacancy. Ample off-street parking, a private yard, and additional storage in the basement add to its appeal. Strong cash flow potential- A turnkey opportunity for the savvy investor.

Key facts

  • Separate utilities
  • 3-family property
  • Private yard

Tags

3-FAMILY PROPERTYSEPARATE UTILITIESHARDWOOD FLOORSAMPLE OFF-STREET PARKINGPRIVATE YARDADDITIONAL STORAGE

Property features AI

Exterior

  • Parking: Driveway; 4 total parking spaces
  • Utilities: Public water connected; Public sewer connected; Natural gas service
  • Home design: Multi-family (3-family)
  • Construction: Frame construction; Aluminum siding; Block and stone foundation; Asphalt shingle roof; White exterior color
  • Exterior features: Level lot; Shed; Awnings; Private driveway

Interior

  • Bedrooms: 6 total bedrooms
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Hot air heating; Natural gas hot water
  • Interior features: Full unfinished basement with hatchway; 14 total rooms; Three-family layout (3 units)
  • Laundry & utility: Basement laundry hook-ups

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 × 2-bed/1.0-bath units multifamily listed at $450k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $440/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $450k).
  • Recommended offer: $436k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — 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; solid renter incomes; 1,059 units permitted in South Central Connecticut Planning Region in 2024 (779 in 5+ unit buildings).
  • At $5,854/mo this rent would consume 79% of the median local household income ($89k/yr) (locally 1228% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.6% rent growth), your $126k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($436k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 24y 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 $175k; list at $450k implies a 157% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $436,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.30%
Cap rate
9.81%
Cash-on-cash
12.57%
DSCR
1.56
GRM
6.4

CMA / ARV

ARV (median comp)
$490,779
List price
$449,900
Delta
-8.33%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
207 Helen St 0.33mi 7/3.0 (+1) 2,795 (+6%) 14mo $540,000 $193 58
78 Church St 0.49mi 6/3.0 2,853 (+8%) 10mo $440,000 $154 55
75 Concord St 0.45mi 6/3.0 3,016 (+14%) 1mo $549,000 $182 54
57 North St 0.33mi 6/2.0 2,931 (+11%) 12mo $412,000 $141 52
42 Pine St 0.50mi 6/2.0 2,304 (-13%) 1mo $470,000 $204 50
42 Collins St 0.25mi 5/3.0 (-1) 3,035 (+15%) 12mo $460,000 $152 48
53 2nd St 0.23mi 6/3.0 2,250 (-15%) 19mo $425,000 $189 48
31 Lexington St 0.33mi 7/3.0 (+1) 2,841 (+8%) 22mo $480,000 $169 48
1492 Dixwell Ave 0.55mi 6/4.0 2,960 (+12%) 8mo $580,000 $196 43
46 Millis St 0.56mi 5/2.0 (-1) 2,304 (-13%) 10mo $440,000 $191 35

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 · 4.61% rent growth · sell at horizon

5-year hold
IRR
4.2%
Equity multiple
1.17×
Total profit
$20,956
Equity at exit
$67,082
10-year hold
IRR
15.2%
Equity multiple
2.33×
Total profit
$168,139
Equity at exit
$38,899

Cash invested: $125,972 (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
19.2×

Monthly cashflow live

Estimated rent
$5,854 high interval (Pro) →
Mortgage (P&I)
$2,359
Tax from tax record
$759 /mo · $9,105/yr
Insurance
$187
HOA
$0
Vacancy / Maint / Mgmt
$1,229
Net cashflow
$1,319

Break-even live

Break-even rent $4,184
Max offer price $449,900
Occupancy floor 72%

Sensitivity live

Price -10% $1,574 -5% $1,446 +0% $1,319 +5% $1,192 +10% $1,064
Rent -10% $857 -5% $1,088 +0% $1,319 +5% $1,550 +10% $1,782
Rate -1.0pp $1,546 -0.5pp $1,434 base $1,319 +0.5pp $1,203 +1.0pp $1,084

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $5,854

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
$112,475
Closing costs
$13,497
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.

Listing history 19 events

  1. 2026-06-18
    days on market $449,900 Active 47 DOM
  2. 2026-06-17
    days on market $449,900 Active 46 DOM
  3. 2026-06-16
    days on market $449,900 Active 45 DOM
  4. 2026-06-15
    days on market $449,900 Active 44 DOM
  5. 2026-06-14
    days on market $449,900 Active 42 DOM
  6. 2026-06-13
    days on market $449,900 Active 41 DOM
  7. 2026-06-10
    days on market $449,900 Active 39 DOM
  8. 2026-06-09
    days on market $449,900 Active 38 DOM
  9. 2026-06-08
    days on market $449,900 Active 37 DOM
  10. 2026-06-07
    days on market $449,900 Active 36 DOM
  11. 2026-06-05
    days on market $449,900 Active 33 DOM
  12. 2026-06-03
    days on market $449,900 Active 32 DOM
  13. 2026-06-03
    days on market $449,900 Active 31 DOM
  14. 2026-06-01
    days on market $449,900 Active 30 DOM
  15. 2026-05-31
    days on market $449,900 Active 29 DOM
  16. 2026-05-02
    listed $449,900 Active 609-char remark
  17. 2002-12-31
    soldstatus $175,000
  18. 2002-12-27
    soldstatus $175,000
  19. 2002-10-24
    listed $169,000

ⓘ 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
$9,105 · $759/mo
Projected year-2 tax
$9,366 · $781/mo
Expected delta
+$261/yr (+$22/mo · 2.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 53% 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
$70,248
− Mortgage interest
−$25,201
− Property taxes
−$9,105
− Insurance
−$2,250
− Repairs & maintenance
−$5,620
− Management
−$5,620
− Depreciation
−$13,088
Taxable income
$9,364
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,247
After-tax cash flow
$13,582/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

+166.2% since first listed
4 events — show timeline
  • 2026-05-02 Listed $449,900 Smart MLS
  • 2002-12-31 Sold (Public Records) $175,000 Public Records
  • 2002-12-27 Sold (MLS) $175,000 Smart MLS
  • 2002-10-24 Listed $169,000 Smart MLS

Property tax history

+4.9%/yr

Latest (2023): $9,105 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…