2 bd · 1.0 ba ·
1,024 sqft ·
Built 1942
· Condo
· Under Contract
· 9 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,210/mo
Mortgage (P&I)
−$472
Tax + insurance
−$150
HOA
−$576
Vac / Maint / Mgmt
−$464
Net cashflow
$548/mo
Annual
$6,572/yr
Cap rate
13.60%
Cash-on-cash
26.08%
DSCR
2.16
1% rule
2.46%
Cash to close
$25,200
Investor read
This is a 2-bed/1.0-bath condo listed at $90k. Condition is rated poor.
At list price, monthly cash flow is $548 ($7k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($2k rent vs $90k).
Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
Location reads 76/100 on livability (#56 in CT, #3,523 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, crime A-; Watch: commute F.
Stratford School District (urban): math 22% / reading 38% proficiency, ranked #122 of 153 in CT (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: HOA is 26% of rent; built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 138 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 852 units permitted in Greater Bridgeport Planning Region in 2024 (698 in 5+ unit buildings).
At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.
Questions for listing agent
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
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?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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 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.
Repairs flagged (vision-AI assessment)
Major: Exposed wiring in kitchen
— Safety hazard
Major: Missing countertops in kitchen
— Aesthetic and functionality
Major: Missing fixtures in bathroom
— Aesthetic and functionality
Major: Peeling paint throughout
— Safety and aesthetics
Major: Exposed subfloor in kitchen
— Safety and functionality
Major: Old windows
— Safety and energy efficiency
CashFlowRE · CFR-M9RYVF1G2PRMKD
· Data 1 day agocashflowre.app · 2026-05-29