CashFlowRE
Sign in Sign up
150 Norland Ave
B- Composite 68.16
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 +25.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.5/10.0
  • 1% rule +8.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$259,900

150 Norland Ave · Bridgeport, CT 06606
3 bd · 1.5 ba · 1,558 sqft · SingleFamily public records · 3 Days on market
Built 1951 4,791 sqft lot Est $444k · 41% under

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

Listing remarks

Handyman/Contractor Special - Roof is 3 years old. Home is subject to probate court approval. Being Sold As Is. Water is turned off. Buyers must do their own due diligence with appropriate inspections.

Key facts

  • 4,791 sq ft lot
  • Garage
  • Built 1951

Property features AI

Exterior

  • Parking: Under-house garage (1 car)
  • Utilities: Public water connected; Public sewer connected
  • Home design: Single-family home
  • Construction: Frame construction; Vinyl siding; White exterior color; Concrete and masonry foundation; Asphalt shingle roof
  • Exterior features: Level to sloping lot; Beach rights

Interior

  • Bedrooms: Three bedrooms
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Hot water heating; Natural gas fuel; 40-gallon hot water tank
  • Interior features: Six total rooms; Partial basement with garage access; One fireplace
  • Laundry & utility: Laundry located on lower level

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/1.5-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $614 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $260k).
  • Cap rate 9.1% vs local median 4.6% in Bridgeport — 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 (#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 (+3.1%/yr); 152 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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 $3,385/mo this rent would consume 55% of the median local household income ($73k/yr) (locally 2163% 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1951 — 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 $259,900

Questions for the listing agent

  1. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  6. 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.
  7. 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
1.30%
Cap rate
9.13%
Cash-on-cash
10.12%
DSCR
1.45
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$444,030
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
291 Frenchtown Rd 0.38mi 3/1.5 1,584 (+2%) 3mo $399,000 $252 77
76 Luther St 0.56mi 3/1.0 1,570 (+1%) 2mo $425,000 $271 69
120 Clark St 0.50mi 4/2.0 (+1) 1,556 (-0%) 2mo $550,000 $353 68
35 Marcel St 0.33mi 3/1.0 1,370 (-12%) 1mo $400,000 $292 62
1265 Lindley St 0.68mi 3/1.5 1,599 (+3%) 2mo $390,000 $244 62
235 Burnsford Ave 0.53mi 3/1.5 1,696 (+9%) 2mo $470,000 $277 59
110 Beauvue Ter 0.62mi 3/1.5 1,673 (+7%) 1mo $480,000 $287 58
114 Oxford St 0.48mi 4/1.0 (+1) 1,457 (-6%) 3mo $360,000 $247 57
490 Woodside Ave 0.41mi 3/2.0 1,352 (-13%) 4mo $385,000 $285 54
142 Chatham Ter 0.21mi 4/4.0 (+1) 1,731 (+11%) 4mo $505,000 $292 53
403 Clark St 0.71mi 3/1.5 1,373 (-12%) 0mo $375,000 $273 47
37 Herald Ave 0.62mi 4/1.5 (+1) 1,332 (-14%) 2mo $390,000 $293 40

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 · 3.12% rent growth · sell at horizon

5-year hold
IRR
-0.9%
Equity multiple
0.97×
Total profit
$-2,388
Equity at exit
$38,752
10-year hold
IRR
9.0%
Equity multiple
1.70×
Total profit
$50,825
Equity at exit
$22,471

Cash invested: $72,772 (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 06606

Rents YoY
3.1%
Active inventory
152
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$3,385 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$589 /mo · $7,071/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$711
Net cashflow
$614

Break-even live

Break-even rent $2,608
Max offer price $259,900
Occupancy floor 77%

Sensitivity live

Price -10% $761 -5% $688 +0% $614 +5% $540 +10% $467
Rent -10% $347 -5% $480 +0% $614 +5% $748 +10% $881
Rate -1.0pp $745 -0.5pp $680 base $614 +0.5pp $547 +1.0pp $478

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
$64,975
Closing costs
$7,797
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
15 Overland Ave Bridgeport, CT 3.0 2.5 1713 $4,700 $2.74 45d 1 0.06mi
180 Pleasantview Ave Bridgeport, CT 3.0 2.0 1373 $3,700 $2.69 45d 1 0.07mi
340 Pleasantview Ave Unit 2nd/3rd floors Bridgeport, CT 4.0 2.0 1728 $3,000 $1.74 45d 1 0.14mi
318 Valley Ave Bridgeport, CT 4.0 2.0 1718 $3,250 $1.89 25d 1 0.18mi
524 Beechmont Ave Bridgeport, CT 3.0 1.0 1104 $3,500 $3.17 25d 1 0.20mi
110 Grenelle St Bridgeport, CT 3.0 1.0 1351 $4,000 $2.96 5d 1 0.32mi
120 Englewood Ave Bridgeport, CT 4.0 2.0 1675 $3,650 $2.18 5d 1 0.33mi
127 Englewood Ave Bridgeport, CT 3.0 2.0 1530 $3,800 $2.48 45d 1 0.34mi
28 Higgins Ave Bridgeport, CT 2.0 1.0 1828 $2,200 $1.20 5d 1 0.38mi
192 Frenchtown Rd Bridgeport, CT 3.0 3.5 1744 $4,200 $2.41 45d 1 0.39mi
200 Woodmont Ave #127 Bridgeport, CT 2.0 1.5 1184 $2,600 $2.20 25d 1 0.41mi
845 Hart St Unit 2 Bridgeport, CT 3.0 1.0 1200 $2,500 $2.08 45d 1 0.43mi
275 Burnsford Ave Bridgeport, CT 3.0 1.0 1116 $3,200 $2.87 25d 1 0.54mi
123 Harmony St Bridgeport, CT 3.0 1.0 2000 $2,500 $1.25 45d 1 0.57mi
70 Pitt St Bridgeport, CT 4.0 1.0 1208 $3,200 $2.65 23d 1 0.63mi
466 Merritt St Bridgeport, CT 2.0 1.0 1650 $1,800 $1.09 45d 1 0.68mi
131 Infield St Bridgeport, CT 3.0 1.5 1199 $3,450 $2.88 45d 1 0.71mi
457 Summit St Bridgeport, CT 3.0 1.5 1511 $4,000 $2.65 45d 1 0.74mi
14 Infield St Bridgeport, CT 3.0 2.5 1344 $3,200 $2.38 45d 1 0.75mi
68-70 Westfield Ave Bridgeport, CT 4.0 2.0 1470 $3,200 $2.18 16d 1 0.76mi
715 Frenchtown Rd #4 Bridgeport, CT 2.0 1.5 1200 $2,300 $1.92 25d 1 0.79mi
715 Frenchtown Rd #40 Bridgeport, CT 2.0 1.5 1200 $2,500 $2.08 45d 1 0.79mi
74 Village Ln Bridgeport, CT 3.0 2.0 1428 $3,500 $2.45 4d 1 0.80mi
139 Little Deer Rd Bridgeport, CT 4.0 2.0 1420 $3,600 $2.54 45d 1 0.81mi
208 Fairview Ave Bridgeport, CT 3.0 1.0 1200 $2,300 $1.92 25d 1 0.83mi
415 Savoy St Bridgeport, CT 3.0 3.0 1850 $3,500 $1.89 45d 1 0.85mi
765 Birmingham St Bridgeport, CT 3.0 1.0 1094 $3,600 $3.29 4d 1 0.90mi
1956 Madison Ave Unit 2 Bridgeport, CT 2.0 2.0 1166 $1,800 $1.54 45d 1 0.93mi
23 Ochsner Pl Unit 1 Bridgeport, CT 3.0 1.0 1250 $3,800 $3.04 45d 1 1.03mi
130 Deramo Pl Bridgeport, CT 3.0 1.5 1252 $3,700 $2.96 4d 1 1.03mi
927 Birmingham St Bridgeport, CT 4.0 2.0 1362 $3,800 $2.79 4d 1 1.05mi
51 Indian Ave Unit 1546115P Bridgeport, CT 3.0 1.0 1388 $3,871 $2.79 13d 1 1.05mi
5 Cloverhill Ave Bridgeport, CT 4.0 2.0 1344 $4,000 $2.98 4d 1 1.07mi
56 Janet Cir #7 Bridgeport, CT 2.0 2.0 1156 $2,600 $2.25 5d 1 1.07mi
2744 Main St Bridgeport, CT 2.0 1.0 1315 $2,250 $1.71 25d 1 1.09mi
389 Hawley Ave Unit 3 Bridgeport, CT 2.0 1.0 1160 $1,900 $1.64 25d 1 1.10mi
50 Trumbull Ave Bridgeport, CT 2.0 1.0 1200 $2,400 $2.00 25d 1 1.10mi
156 Garden Dr Bridgeport, CT 2.0 1.0 1176 $2,400 $2.04 45d 1 1.11mi
560 Old Town Rd Trumbull, CT 3.0 2.0 1896 $3,800 $2.00 4d 1 1.12mi
18 Amsterdam Ave Unit 3A Bridgeport, CT 2.0 1.5 1158 $2,175 $1.88 45d 1 1.13mi

Listing history 5 events

  1. 2026-06-13
    status $259,900 Under Contract 3 DOM
  2. 2026-06-10
    days on market $259,900 Active 3 DOM
  3. 2026-06-09
    days on market $259,900 Active 2 DOM
  4. 2026-06-07
    remarks 201-char remark
  5. 2026-06-07
    listed $259,900 Active 1 DOM

ⓘ 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
$7,071 · $589/mo
Projected year-2 tax
$7,071 · $589/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$40,625
− Mortgage interest
−$14,558
− Property taxes
−$7,071
− Insurance
−$1,300
− Repairs & maintenance
−$3,250
− Management
−$3,250
− Depreciation
−$7,561
Taxable income
$3,635
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$872
After-tax cash flow
$6,495/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)
49,308
Household income
$73,372
Rent vs Own
42.9% rent · 57.1% own
Severe rent burden
2163.0

Population outlook (Greater Bridgeport County) Hauer SSP2

By 2040
365,581

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
Hispanic / Latino 37% White 31% Black 19% Two or more races 11% Asian 7%
Hispanic origin (detail)
Mexican 5% Puerto Rican 12% Dominican 4%
Common ancestry
Estonian 5% Russian 4% Romanian 3%
Foreign-born
37% · Canada, Jamaica, Vietnam
Languages at home
50% English-only · Spanish 27% Other Indo-European 15% French/Haitian/Cajun 2%

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
▼ -270.11%
Current HPI
345.647
Rent YoY
▲ 3.12%
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

1 event — show timeline
  • 2026-06-07 Listed $259,900 Smart MLS

Property tax history

+2.2%/yr

Latest (2023): $7,071 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…