CashFlowRE
Sign in Sign up
198 Mildred Rd
D+ Composite 45.09
Why this score? — see what drove the D+ 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 +13.6/30.0
  • ARV discount +10.7/15.0
  • Livability +4.2/5.0
  • DSCR +4.1/10.0
  • 1% rule +3.9/10.0
  • Schools +3.0/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$280,000

198 Mildred Rd · Meriden, CT 06450
3 bd · 1.5 ba · 1,312 sqft · SingleFamily public records · 50 Days on market
Built 1954 0.28 ac lot Est $302k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 198 Mildred Road: A traditional, expansive New England Ranch in an adorable, picturesque setting! Includes 3 bedrooms and finished lower-level family room that is perfect for entertaining! It could also serve as a great space for an in-law or multi-generational living situation. All bedrooms are spacious with ample closet space, including 2 huge walk-in closets with well-thought-out configurations! 2 full bathrooms. Spacious kitchen with new appliances. Washer and dryer. Invisible dog fencing is included if buyer should want it. Also, solar panels included, which will save a great deal of money. All of this, surrounded by a private back yard with beautiful deck and charming, lush, vibrant, idyllic landscaping that will make 198 Mildred Road a haven of comfort and contentment, the perfect place to make your home!

Key facts

  • Landscaped backyard
  • Solar panels
  • Finished lower level

Tags

FINISHED LOWER LEVELSOLAR PANELSINVISIBLE DOG FENCINGLANDSCAPED BACKYARD

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 $280k.

Deal economics

  • At list price, monthly cash flow is $18 ($215/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 $250k (10.7% below list).
  • Recommended offer: $250k (10.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.2% in Meriden — 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 85/100 on livability (#4 in CT, #505 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, housing A+, health & safety A+.
  • Meriden School District (suburban): math 27% / reading 41% proficiency, ranked #116 of 153 in CT (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.6%/yr); 98 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); 1,059 units permitted in South Central Connecticut Planning Region in 2024 (779 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($71k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($272k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 26y ago; this cycle's ask has dropped $115k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $249,940 (10.7% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.89%
Cap rate
6.37%
Cash-on-cash
0.27%
DSCR
1.01
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$301,760
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19 Morton Rd 0.10mi 3/1.0 1,178 (-10%) 12mo $330,000 $280 66
125 High Hill Rd 0.37mi 3/1.0 1,340 (+2%) 15mo $400,000 $299 65
47 Humbert St 0.17mi 3/1.0 1,248 (-5%) 21mo $285,000 $228 64
49 Morton Rd 0.14mi 3/1.0 1,148 (-12%) 16mo $291,500 $254 57
104 Maple Ave 0.70mi 3/2.0 1,332 (+2%) 23mo $306,000 $230 44
55 Lowe Ave 0.57mi 3/1.5 1,502 (+14%) 13mo $320,000 $213 38
130 Maple Ave 0.73mi 3/2.0 1,482 (+13%) 17mo $295,000 $199 28

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 · 1.65% rent growth · sell at horizon

5-year hold
IRR
-17.4%
Equity multiple
0.39×
Total profit
$-47,530
Equity at exit
$41,749
10-year hold
IRR
-12.1%
Equity multiple
0.32×
Total profit
$-53,089
Equity at exit
$24,209

Cash invested: $78,400 (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 06450

Rents YoY
1.6%
Active inventory
98
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,499 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$372 /mo · $4,459/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$18

Break-even live

Break-even rent $2,477
Max offer price $280,000
Occupancy floor 94%

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
$70,000
Closing costs
$8,400
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
211 Pomeroy Ave Meriden, CT 2.0 1.0–2.0 949 $2,698 $2.84 3d 13 0.52mi
211 Pomeroy Ave Meriden, CT 2.0 1.0–2.0 988 $2,723 $2.75 10d 10 0.52mi
184 Gravel St #26 Meriden, CT 2.0 1.5 1080 $2,200 $2.04 23d 1 1.40mi

Listing history 20 events

  1. 2026-02-18
    status Under Contract
  2. 2026-02-18
    price $280,000
  3. 2026-02-18
    price $385,000
  4. 2026-02-18
    price $280,000
  5. 2026-02-18
    price $385
  6. 2026-02-18
    price $395
  7. 2026-02-18
    status Active
  8. 2026-01-29
    status Under Contract
  9. 2026-01-19
    price $280,000
  10. 2026-01-14
    price $350,000
  11. 2025-12-22
    price $375,000
  12. 2025-12-22
    status Active
  13. 2025-12-20
    historical
  14. 2025-12-08
    listed $395,000 Active
  15. 2024-08-23
    soldstatus $379,000 Closed 834-char remark
    Show marketing remark (834 chars)

    Welcome to 198 Mildred Road: A traditional, expansive New England Ranch in an adorable, picturesque setting! Includes 3 bedrooms and finished lower-level family room that is perfect for entertaining! It could also serve as a great space for an in-law or multi-generational living situation. All bedrooms are spacious with ample closet space, including 2 huge walk-in closets with well-thought-out configurations! 2 full bathrooms. Spacious kitchen with new appliances. Washer and dryer. Invisible dog fencing is included if buyer should want it. Also, solar panels included, which will save a great deal of money. All of this, surrounded by a private back yard with beautiful deck and charming, lush, vibrant, idyllic landscaping that will make 198 Mildred Road a haven of comfort and contentment, the perfect place to make your home!

  16. 2024-07-23
    status Under Contract 834-char remark
    Show marketing remark (834 chars)

    Welcome to 198 Mildred Road: A traditional, expansive New England Ranch in an adorable, picturesque setting! Includes 3 bedrooms and finished lower-level family room that is perfect for entertaining! It could also serve as a great space for an in-law or multi-generational living situation. All bedrooms are spacious with ample closet space, including 2 huge walk-in closets with well-thought-out configurations! 2 full bathrooms. Spacious kitchen with new appliances. Washer and dryer. Invisible dog fencing is included if buyer should want it. Also, solar panels included, which will save a great deal of money. All of this, surrounded by a private back yard with beautiful deck and charming, lush, vibrant, idyllic landscaping that will make 198 Mildred Road a haven of comfort and contentment, the perfect place to make your home!

  17. 2024-07-18
    listed $319,000 Active 834-char remark
    Show marketing remark (834 chars)

    Welcome to 198 Mildred Road: A traditional, expansive New England Ranch in an adorable, picturesque setting! Includes 3 bedrooms and finished lower-level family room that is perfect for entertaining! It could also serve as a great space for an in-law or multi-generational living situation. All bedrooms are spacious with ample closet space, including 2 huge walk-in closets with well-thought-out configurations! 2 full bathrooms. Spacious kitchen with new appliances. Washer and dryer. Invisible dog fencing is included if buyer should want it. Also, solar panels included, which will save a great deal of money. All of this, surrounded by a private back yard with beautiful deck and charming, lush, vibrant, idyllic landscaping that will make 198 Mildred Road a haven of comfort and contentment, the perfect place to make your home!

  18. 2000-04-28
    soldstatus $119,900
  19. 2000-04-27
    soldstatus $119,900 145-char remark
    Show marketing remark (145 chars)

    Very nice ranch style home with a lovely finished family room with built ins. Bow window. Rear deck. New roof. 2 Ceilings fans. Window treatments

  20. 2000-03-05
    listed $119,900 145-char remark
    Show marketing remark (145 chars)

    Very nice ranch style home with a lovely finished family room with built ins. Bow window. Rear deck. New roof. 2 Ceilings fans. Window treatments

ⓘ 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
$4,459 · $372/mo
Projected year-2 tax
$5,226 · $435/mo
Expected delta
+$766/yr (+$64/mo · 17.2%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$29,993
− Mortgage interest
−$15,684
− Property taxes
−$4,459
− Insurance
−$1,400
− Repairs & maintenance
−$2,399
− Management
−$2,399
− Depreciation
−$8,145
Taxable loss
−$4,495
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,079
After-tax cash flow
$1,294/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
Meriden School District
NCES district ID
0902400
Math proficiency
27% ▼ -8.00%
Reading proficiency
41% ▼ -6.00%
Median HH income
$53,883
Composite
29.84/100
National rank
#6413
State rank
#116 of 153 in CT

Livability — Meriden

Score
85/100
State rank
#4
US rank
#505

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meriden, CT
County
New Haven County · 688,236 people
City population
60,545
Metro
New Haven-Milford, CT
Population (ZIP)
35,694
Household income
$71,250
Rent vs Own
37.7% rent · 62.3% own
Severe rent burden
1516.0

Population outlook (South Central Connecticut County) Hauer SSP2

By 2040
608,362

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 51% Hispanic / Latino 36% Two or more races 16% Black 7% Asian 3%
Hispanic origin (detail)
Mexican 6% Puerto Rican 23% Dominican 3%
Common ancestry
Romanian 8% Lithuanian 4% Scotch-Irish 2%
Foreign-born
10% · Canada, China, South Korea
Languages at home
70% English-only · Spanish 25% Russian/Polish/Slavic 1% 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
▼ -154.37%
Current HPI
263.7288
Rent YoY
▲ 1.65%
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

+133.5% since first listed
20 events — show timeline
  • 2026-02-18 Pending Smart MLS
  • 2026-02-18 Price Changed $280,000 Smart MLS
  • 2026-02-18 Price Changed $385,000 Smart MLS
  • 2026-02-18 Price Changed $280,000 Smart MLS
  • 2026-02-18 Price Changed $385 Smart MLS
  • 2026-02-18 Price Changed $395 Smart MLS
  • 2026-02-18 Relisted Smart MLS
  • 2026-01-29 Pending Smart MLS
  • 2026-01-19 Price Changed $280,000 Smart MLS
  • 2026-01-14 Price Changed $350,000 Smart MLS
  • 2025-12-22 Price Changed $375,000 Smart MLS
  • 2025-12-22 Relisted Smart MLS
  • 2025-12-20 Listing Removed Smart MLS
  • 2025-12-08 Listed $395,000 Smart MLS
  • 2024-08-23 Sold (MLS) $379,000 Smart MLS
  • 2024-07-23 Pending Smart MLS
  • 2024-07-18 Listed $319,000 Smart MLS
  • 2000-04-28 Sold (Public Records) $119,900 Public Records
  • 2000-04-27 Sold (MLS) $119,900 Smart MLS
  • 2000-03-05 Listed $119,900 Smart MLS

Property tax history

-0.4%/yr

Latest (2023): $4,459 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…