CashFlowRE
Sign in Sign up
44 Finch Rd
C- Composite 53.5
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 +16.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.1/10.0
  • Schools +4.9/10.0
  • 1% rule +4.7/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

44 Finch Rd · Wolcott, CT 06716
2 bd · 1.0 ba · 1,271 sqft · SingleFamily public records · 58 Days on market
Built 1927 0.92 ac lot $177/sqft · 34% below area Est $340k · 34% under ↓ 10% since listing

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

Listing remarks

Located on a quiet residential street in Wolcott, this property offers a rare value-add opportunity with a major bonus: an oversized detached garage setup with additional finished/usable rooms, creating exceptional space for storage, trades, hobbies, equipment, vehicles, or workshop needs. The home itself offers a functional layout with multiple living areas, a dedicated dining space, and an existing kitchen footprint ready for modernization. Original wood staircases and interior details add character and provide a strong foundation for renovation. 2 bedrooms in the main level and 2 more upstairs- buyers due diligence town card has it as a 2bed 1bath offering room to reconfigure, update, an

Key facts

  • 0.92 acre lot
  • 3 garage spots
  • Built 1927

Tags

DETACHED GARAGE SETUPFINISHED USABLE ROOMSMULTIPLE LIVING AREASDEDICATED DINING SPACEEXISTING KITCHEN FOOTPRINTORIGINAL WOOD STAIRCASES

Property features AI

Exterior

  • Parking: Attached garage; 3-car garage
  • Utilities: Private well water; Septic sewage; Power: standard electric
  • Home design: Single-family home
  • Construction: Frame construction; Brick and masonry foundation
  • Exterior features: Level lot; Wood siding; Asphalt shingle roof

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Hot air heat (oil-fired); Attic fan for cooling
  • Interior features: Partial, unfinished basement; Has attic with hatch access; 5 total rooms
  • Laundry & utility: Hot water: electric domestic

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 single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $127 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $218k (3.2% below list).
  • Recommended offer: $218k (3.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Wolcott School District (suburban): math 45% / reading 62% proficiency, ranked #68 of 153 in CT (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Zoned schools: Wolcott High School (math 32% / reading 72%, grade D+, #80 of 194 statewide, top 44%, 649 students, 26% FRL).
  • Market conditions: 80 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 502 units permitted in Naugatuck Valley Planning Region in 2024 (171 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($218k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $217,771 (3.2% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — 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. 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 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
0.97%
Cap rate
6.97%
Cash-on-cash
2.42%
DSCR
1.11
GRM
8.6

CMA / ARV

ARV (median comp)
$339,998
List price
$225,000
Delta
-33.82%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
26 Finch Rd 0.14mi 3/1.0 (+1) 1,346 (+6%) 19mo $355,000 $264 63
173 Windy Dr 0.43mi 3/1.5 (+1) 1,252 (-2%) 15mo $290,000 $232 58
20 Blue Trail Dr 0.69mi 3/2.0 (+1) 1,252 (-2%) 8mo $335,000 $268 50
81 Knollwood Dr 0.44mi 3/2.0 (+1) 1,322 (+4%) 23mo $390,000 $295 44
53 Knollwood Dr 0.50mi 3/2.0 (+1) 1,092 (-14%) 4mo $269,900 $247 41
374 Beth Ln 0.47mi 3/2.0 (+1) 1,080 (-15%) 5mo $319,900 $296 40
89 Ferrone Ave 0.72mi 3/2.5 (+1) 1,232 (-3%) 20mo $315,000 $256 34
154 Nichols Rd 0.63mi 3/2.0 (+1) 1,089 (-14%) 9mo $357,000 $328 30

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.4%
Equity multiple
0.55×
Total profit
$-28,295
Equity at exit
$33,548
10-year hold
IRR
-3.3%
Equity multiple
0.78×
Total profit
$-13,969
Equity at exit
$19,454

Cash invested: $63,000 (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 06716

Active inventory
80
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,178 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$319 /mo · $3,833/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$457
Net cashflow
$127

Break-even live

Break-even rent $2,017
Max offer price $225,000
Occupancy floor 89%

Sensitivity live

Price -10% $255 -5% $191 +0% $127 +5% $64 +10% $0
Rent -10% $-45 -5% $41 +0% $127 +5% $213 +10% $299
Rate -1.0pp $241 -0.5pp $185 base $127 +0.5pp $69 +1.0pp $10

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
$56,250
Closing costs
$6,750
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
90 Wakelee Rd #20 Waterbury, CT 3.0 1.5 1053 $2,000 $1.90 45d 1 0.86mi
87 Worcester Ave Waterbury, CT 3.0 1.0 1252 $2,300 $1.84 20d 1 0.98mi
22 Coral Dr Waterbury, CT 1.0–3.0 1.0–1.5 1005 $1,602 $1.59 3d 6 1.00mi
18 Manchester Ave Waterbury, CT 3.0 1.5 1074 $3,000 $2.79 22d 1 1.10mi
20 Wolf Hill Rd Unit 2G Wolcott, CT 2.0 2.5 1520 $2,950 $1.94 4d 1 1.11mi
22 Leaf Ave Unit 2nd Floor Waterbury, CT 2.0 1.0 1200 $1,650 $1.38 3d 1 1.26mi
1358 Meriden Rd Unit 1368-13 Wolcott, CT 2.0 1.0 901 $1,550 $1.72 45d 1 1.43mi

Listing history 17 events

  1. 2026-06-21
    days on market $225,000 Active 58 DOM
  2. 2026-06-18
    days on market $225,000 Active 55 DOM
  3. 2026-06-17
    days on market $225,000 Active 54 DOM
  4. 2026-06-16
    days on market $225,000 Active 53 DOM
  5. 2026-06-15
    days on market $225,000 Active 52 DOM
  6. 2026-06-13
    days on market $225,000 Active 50 DOM
  7. 2026-06-13
    days on market $225,000 Active 49 DOM
  8. 2026-06-10
    pricedays on market $225,000 Active 47 DOM
  9. 2026-06-09
    days on market $250,000 Active 46 DOM
  10. 2026-06-08
    days on market $250,000 Active 45 DOM
  11. 2026-06-07
    days on market $250,000 Active 44 DOM
  12. 2026-06-05
    days on market $250,000 Active 41 DOM
  13. 2026-06-03
    days on market $250,000 Active 40 DOM
  14. 2026-06-02
    days on market $250,000 Active 39 DOM
  15. 2026-06-01
    days on market $250,000 Active 38 DOM
  16. 2026-05-31
    days on market $250,000 Active 37 DOM
  17. 2026-04-24
    listed $250,000 Active 1115-char remark

ⓘ 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
$3,833 · $319/mo
Projected year-2 tax
$4,324 · $360/mo
Expected delta
+$491/yr (+$41/mo · 12.8%)

ⓘ 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 ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$26,133
− Mortgage interest
−$12,603
− Property taxes
−$3,833
− Insurance
−$1,125
− Repairs & maintenance
−$2,091
− Management
−$2,091
− Depreciation
−$6,545
Taxable loss
−$2,156
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$517
After-tax cash flow
$2,045/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
Wolcott School District
NCES district ID
0905280
Math proficiency
45% ▼ -18.00%
Reading proficiency
62% ▼ -10.00%
Median HH income
$80,678
Composite
48.56/100
National rank
#2112
State rank
#68 of 153 in CT

Livability — Wolcott

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

Census & demographics

Population (ZIP)
16,058

Population outlook (Naugatuck Valley County) Hauer SSP2

By 2040
496,846

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 7% Black 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 10% Romanian 5% Russian 5%
Foreign-born
5% · Canada, China, Jamaica
Languages at home
92% English-only · Other Indo-European 4% Spanish 2% Chinese 1%

Political lean MEDSL · Naugatuck Valley

2024 margin
Lean R (+7.4) · D 45.6% · R 53.0% · Other 1.4%
All cycles
2024: R+7.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -120.62%
Current HPI
173.1529
Rent YoY
Metro
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

-10.0% since first listed
2 events — show timeline
  • 2026-06-09 Price Changed $225,000 Smart MLS
  • 2026-04-24 Listed $250,000 Smart MLS

Property tax history

+2.0%/yr

Latest (2022): $3,833 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…