Duplex
105 Camptown Ave · Derby, CT
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $829 – $1,539
Heat risk 6/10 · Moderate
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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 +10.3/30.0
- ARV discount +6.4/15.0
- Livability +3.7/5.0
- DSCR +3.0/10.0
- Schools +2.6/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- 1% rule +2.1/10.0
- Appreciation +0.0/10.0
$480,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed
Listing remarks MLS
**SELLER CREDIT IS AVAILABLE**. LOW PROPERTY TAXES. NICE & WELL KEPT TWO-FAMILY HOME. MANY UPDATES, THE BATHROOMS, THE ROOF, FLOORING, TWO NATURAL GAS HEATING SYSTEMS, TWO ELECTRIC WATER HEATERS. BOTH UNITS ARE FRESHLY PAINTED, HAVE NEW KITCHEN CABINETS AND BACK SPLASHES. FRONT PARKING CAN HOLD 4 CARS & BACK YARD. 2 COVERED PORCHES THAT LET YOU SEE THE BEAUTIFULL HOUSATONIC RIVER DOWN BELOW. AMENITIES THAT ARE NEAR BY:RESTAURANTS, SHOPS AND FEW BIG RETAILERS. FEW MINUTES AWAY FROM THE MAJOR ROADS. ***A MUST SEE--IT WON'T LAST*** PROPERTY IS ALSO FOR RENT MLS #24173123
Key facts
- Covered porches
- Back yard
- Front parking
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/1.0-bath units multifamily listed at $480k.
Deal economics
- At list price, monthly cash flow is $-261 ($-3k/yr) — negative. Per door: $-131/mo.
- To cash-flow at today's rent, offer at most $434k (9.6% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $342k (28.8% below list).
- Recommended offer: $342k (28.8% below list) — sets the bar for 1% rule.
- Cap rate 5.6% vs local median 4.0% in Derby — 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 74/100 on livability (#64 in CT, #4,574 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living B; Watch: crime D+, employment D+, amenities F.
- Derby School District (suburban): math 22% / reading 36% proficiency, ranked #127 of 153 in CT (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: Irving School (math 12% / reading 22%, grade F, #459 of 553 statewide, top 84%, 306 students, 65% FRL); Derby Middle School (math 20% / reading 40%, grade F, #139 of 175 statewide, top 79%, 291 students, 54% FRL); Derby High School (math 5% / reading 34%, grade F, #165 of 194 statewide, top 87%, 369 students, 51% FRL).
- Market conditions: 40 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 502 units permitted in Naugatuck Valley Planning Region in 2024 (171 in 5+ unit buildings).
- At $3,417/mo this rent would consume 52% of the median local household income ($79k/yr) (locally 711% 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 $14k of value loss. Plan a longer hold.
Negotiation context
- It's been on market 312 days — a 12% lower offer ($422k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts since 28y ago; this cycle's ask has dropped $40k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $385k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: built in 1884 — 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.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 312 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1884 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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?
- 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.
Investment metrics
- 1% rule
- 0.71% ✗
- Cap rate
- 5.64%
- Cash-on-cash
- -2.33%
- DSCR
- 0.90
- GRM
- 11.7
CMA / ARV
- ARV (median comp)
- $468,559
- List price
- $480,000
- Delta
- 2.44%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 12 Summit St | 0.41mi | 3/2.0 (-1) | 1,372 (-8%) | 11mo | $300,000 | $219 | 53 |
| 239 Elizabeth St | 0.28mi | 4/2.0 | 1,700 (+14%) | 16mo | $270,000 | $159 | 51 |
| 159 Caroline St | 0.31mi | 5/3.0 (+1) | 1,616 (+8%) | 19mo | $341,500 | $211 | 47 |
| 71 Mount Pleasant St | 0.74mi | 4/2.5 | 1,622 (+8%) | 3mo | $360,000 | $222 | 47 |
| 87 Shelton Ave | 0.62mi | 4/2.0 | 1,568 (+5%) | 24mo | $300,500 | $192 | 43 |
| 40 West St | 0.61mi | 4/2.0 | 1,632 (+9%) | 22mo | $450,000 | $276 | 38 |
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
- IRR
- -20.2%
- Equity multiple
- 0.30×
- Total profit
- $-94,582
- Equity at exit
- $71,570
- IRR
- -13.4%
- Equity multiple
- 0.22×
- Total profit
- $-104,459
- Equity at exit
- $41,502
Cash invested: $134,400 (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
ZIP-level market 06418
- Home prices YoY
- -19.5%
- Active inventory
- 40
- Price-to-rent
- 23.4×
Monthly cashflow live
- Estimated rent
- $3,417 high interval (Pro) →
- Mortgage (P&I)
- −$2,517
- Tax from tax record
- −$243 /mo · $2,921/yr
- Insurance
- −$200
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$718
- Net cashflow
- $-261
Break-even live
Sensitivity live
| Price | -10% $11 | -5% $-125 | +0% $-261 | +5% $-397 | +10% $-533 |
|---|---|---|---|---|---|
| Rent | -10% $-531 | -5% $-396 | +0% $-261 | +5% $-126 | +10% $9 |
| Rate | -1.0pp $-19 | -0.5pp $-139 | base $-261 | +0.5pp $-386 | +1.0pp $-512 |
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 1 | $3,418 |
| #1 | 2 | 1 | $1,709 |
| #2 | 2 | 1 | $1,709 |
| Total (2 units) | $3,417 | ||
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
- $120,000
- Closing costs
- $14,400
- 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 17 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 22 Hawthorne Ave Derby, CT | 5.0 | 2.0 | 1500 | $3,500 | $2.33 | 4d | 1 | 0.15mi |
| 19 Hawkins St Unit 3 Derby, CT | 3.0 | 1.0 | 1064 | $2,300 | $2.16 | 46d | 1 | 0.17mi |
| 30 Hawkins St Derby, CT | 3.0 | 1.0 | 1185 | $2,100 | $1.77 | 46d | 1 | 0.18mi |
| 168 Minerva St Unit 2 Derby, CT | 3.0 | 1.0 | 1450 | $2,100 | $1.45 | 5d | 1 | 0.24mi |
| 25 Elm St Unit 1st floor Shelton, CT | 3.0 | 1.0 | 1100 | $2,650 | $2.41 | 4d | 1 | 0.37mi |
| 325 Coram Ave Unit C Shelton, CT | 3.0 | 2.0 | 1365 | $2,575 | $1.89 | 25d | 1 | 0.42mi |
| 92 Smith St Derby, CT | 3.0 | 1.0 | 1722 | $2,050 | $1.19 | 16d | 1 | 0.43mi |
| 106 Wooster St Shelton, CT | 3.0 | 1.0 | 1152 | $2,800 | $2.43 | 12d | 1 | 0.46mi |
| 156 Hawthorne Ave Derby, CT | 3.0 | 2.0 | 1710 | $3,100 | $1.81 | 12d | 1 | 0.48mi |
| 209 Howe Ave Unit 3 Shelton, CT | 3.0 | 1.0 | 950 | $1,900 | $2.00 | 16d | 1 | 0.76mi |
| 39 Bank St Unit 2 Derby, CT | 4.0 | 2.0 | 1200 | $2,600 | $2.17 | 4d | 1 | 0.77mi |
| 174 Coram Ave Unit 3 Shelton, CT | 3.0 | 1.0 | 1270 | $2,375 | $1.87 | 16d | 1 | 0.79mi |
| 44 Gilbert St Derby, CT | 5.0 | 1.0 | 1386 | $2,500 | $1.80 | 5d | 1 | 0.85mi |
| 399 Hawthorne Ave Derby, CT | 3.0 | 1.0 | 1110 | $2,200 | $1.98 | 21d | 1 | 1.05mi |
| 130 New Haven Ave Derby, CT | 3.0 | 1.0 | 1580 | $2,000 | $1.27 | 21d | 1 | 1.22mi |
| 42 Wells Ave Shelton, CT | 3.0 | 1.5 | 1092 | $3,200 | $2.93 | 21d | 1 | 1.23mi |
| 106 Howard Ave Unit R Ansonia, CT | 3.0 | 1.5 | 1232 | $2,400 | $1.95 | 25d | 1 | 1.37mi |
Listing history 43 events
-
2026-06-22days on market $480,000 Active 312 DOM
-
2026-06-18days on market $480,000 Active 309 DOM
-
2026-06-17days on market $480,000 Active 308 DOM
-
2026-06-16days on market $480,000 Active 307 DOM
-
2026-06-15price $480,000 Active 306 DOM
-
2026-06-15days on market $450,000 Active 306 DOM
-
2026-06-14days on market $450,000 Active 304 DOM
-
2026-06-10days on market $450,000 Active 301 DOM
-
2026-06-09days on market $450,000 Active 300 DOM
-
2026-06-08days on market $450,000 Active 299 DOM
-
2026-06-07days on market $450,000 Active 298 DOM
-
2026-06-03days on market $450,000 Active 294 DOM
-
2026-06-03days on market $450,000 Active 293 DOM
-
2026-06-01days on market $450,000 Active 292 DOM
-
2026-05-31days on market $450,000 Active 291 DOM
-
2026-03-23price $450,000 582-char remark
Show marketing remark (582 chars)
**SELLER CREDIT IS AVAILABLE**. LOW PROPERTY TAXES. NICE & WELL KEPT TWO-FAMILY HOME. MANY UPDATES, THE BATHROOMS, THE ROOF, FLOORING, TWO NATURAL GAS HEATING SYSTEMS, TWO ELECTRIC WATER HEATERS. BOTH UNITS ARE FRESHLY PAINTED, HAVE NEW KITCHEN CABINETS AND BACK SPLASHES. FRONT PARKING CAN HOLD 4 CARS & BACK YARD. 2 COVERED PORCHES THAT LET YOU SEE THE BEAUTIFULL HOUSATONIC RIVER DOWN BELOW. AMENITIES THAT ARE NEAR BY:RESTAURANTS, SHOPS AND FEW BIG RETAILERS. FEW MINUTES AWAY FROM THE MAJOR ROADS. ***A MUST SEE--IT WON'T LAST*** PROPERTY IS ALSO FOR RENT MLS #24173123
-
2026-03-12price $460,000 582-char remark
Show marketing remark (582 chars)
**SELLER CREDIT IS AVAILABLE**. LOW PROPERTY TAXES. NICE & WELL KEPT TWO-FAMILY HOME. MANY UPDATES, THE BATHROOMS, THE ROOF, FLOORING, TWO NATURAL GAS HEATING SYSTEMS, TWO ELECTRIC WATER HEATERS. BOTH UNITS ARE FRESHLY PAINTED, HAVE NEW KITCHEN CABINETS AND BACK SPLASHES. FRONT PARKING CAN HOLD 4 CARS & BACK YARD. 2 COVERED PORCHES THAT LET YOU SEE THE BEAUTIFULL HOUSATONIC RIVER DOWN BELOW. AMENITIES THAT ARE NEAR BY:RESTAURANTS, SHOPS AND FEW BIG RETAILERS. FEW MINUTES AWAY FROM THE MAJOR ROADS. ***A MUST SEE--IT WON'T LAST*** PROPERTY IS ALSO FOR RENT MLS #24173123
-
2026-02-17price $475,000 582-char remark
Show marketing remark (582 chars)
**SELLER CREDIT IS AVAILABLE**. LOW PROPERTY TAXES. NICE & WELL KEPT TWO-FAMILY HOME. MANY UPDATES, THE BATHROOMS, THE ROOF, FLOORING, TWO NATURAL GAS HEATING SYSTEMS, TWO ELECTRIC WATER HEATERS. BOTH UNITS ARE FRESHLY PAINTED, HAVE NEW KITCHEN CABINETS AND BACK SPLASHES. FRONT PARKING CAN HOLD 4 CARS & BACK YARD. 2 COVERED PORCHES THAT LET YOU SEE THE BEAUTIFULL HOUSATONIC RIVER DOWN BELOW. AMENITIES THAT ARE NEAR BY:RESTAURANTS, SHOPS AND FEW BIG RETAILERS. FEW MINUTES AWAY FROM THE MAJOR ROADS. ***A MUST SEE--IT WON'T LAST*** PROPERTY IS ALSO FOR RENT MLS #24173123
-
2025-12-06price $499,900 582-char remark
Show marketing remark (582 chars)
**SELLER CREDIT IS AVAILABLE**. LOW PROPERTY TAXES. NICE & WELL KEPT TWO-FAMILY HOME. MANY UPDATES, THE BATHROOMS, THE ROOF, FLOORING, TWO NATURAL GAS HEATING SYSTEMS, TWO ELECTRIC WATER HEATERS. BOTH UNITS ARE FRESHLY PAINTED, HAVE NEW KITCHEN CABINETS AND BACK SPLASHES. FRONT PARKING CAN HOLD 4 CARS & BACK YARD. 2 COVERED PORCHES THAT LET YOU SEE THE BEAUTIFULL HOUSATONIC RIVER DOWN BELOW. AMENITIES THAT ARE NEAR BY:RESTAURANTS, SHOPS AND FEW BIG RETAILERS. FEW MINUTES AWAY FROM THE MAJOR ROADS. ***A MUST SEE--IT WON'T LAST*** PROPERTY IS ALSO FOR RENT MLS #24173123
-
2025-11-05price $550,000 582-char remark
Show marketing remark (582 chars)
**SELLER CREDIT IS AVAILABLE**. LOW PROPERTY TAXES. NICE & WELL KEPT TWO-FAMILY HOME. MANY UPDATES, THE BATHROOMS, THE ROOF, FLOORING, TWO NATURAL GAS HEATING SYSTEMS, TWO ELECTRIC WATER HEATERS. BOTH UNITS ARE FRESHLY PAINTED, HAVE NEW KITCHEN CABINETS AND BACK SPLASHES. FRONT PARKING CAN HOLD 4 CARS & BACK YARD. 2 COVERED PORCHES THAT LET YOU SEE THE BEAUTIFULL HOUSATONIC RIVER DOWN BELOW. AMENITIES THAT ARE NEAR BY:RESTAURANTS, SHOPS AND FEW BIG RETAILERS. FEW MINUTES AWAY FROM THE MAJOR ROADS. ***A MUST SEE--IT WON'T LAST*** PROPERTY IS ALSO FOR RENT MLS #24173123
-
2025-08-12$520,000 Active 582-char remark
Show marketing remark (582 chars)
**SELLER CREDIT IS AVAILABLE**. LOW PROPERTY TAXES. NICE & WELL KEPT TWO-FAMILY HOME. MANY UPDATES, THE BATHROOMS, THE ROOF, FLOORING, TWO NATURAL GAS HEATING SYSTEMS, TWO ELECTRIC WATER HEATERS. BOTH UNITS ARE FRESHLY PAINTED, HAVE NEW KITCHEN CABINETS AND BACK SPLASHES. FRONT PARKING CAN HOLD 4 CARS & BACK YARD. 2 COVERED PORCHES THAT LET YOU SEE THE BEAUTIFULL HOUSATONIC RIVER DOWN BELOW. AMENITIES THAT ARE NEAR BY:RESTAURANTS, SHOPS AND FEW BIG RETAILERS. FEW MINUTES AWAY FROM THE MAJOR ROADS. ***A MUST SEE--IT WON'T LAST*** PROPERTY IS ALSO FOR RENT MLS #24173123
-
2025-02-26soldstatus $385,000 Closed 218-char remark
Show marketing remark (218 chars)
NICE & WELL KEPT TWO-FAMILY HOME. MANY UPDATES, THE BATHROOMS, THE ROOF, TWO NATURAL GAS HEATING SYSTEMS, TWO GAS WATER HEATERS. OWNER IS PROUD OF OWNERSHIP. YOU HAVE TO SEE IT!!!!!!*MORE PICTURES WILL BE UPLOADED*
-
2024-12-28status Under Contract 218-char remark
Show marketing remark (218 chars)
NICE & WELL KEPT TWO-FAMILY HOME. MANY UPDATES, THE BATHROOMS, THE ROOF, TWO NATURAL GAS HEATING SYSTEMS, TWO GAS WATER HEATERS. OWNER IS PROUD OF OWNERSHIP. YOU HAVE TO SEE IT!!!!!!*MORE PICTURES WILL BE UPLOADED*
-
2024-12-23$395,000 Active 218-char remark
Show marketing remark (218 chars)
NICE & WELL KEPT TWO-FAMILY HOME. MANY UPDATES, THE BATHROOMS, THE ROOF, TWO NATURAL GAS HEATING SYSTEMS, TWO GAS WATER HEATERS. OWNER IS PROUD OF OWNERSHIP. YOU HAVE TO SEE IT!!!!!!*MORE PICTURES WILL BE UPLOADED*
-
2023-01-20soldstatus $251,000
-
2023-01-18soldstatus $251,000 Closed
-
2022-11-28historical Under Contract - Continue to Show
-
2022-10-19status Under Contract
-
2022-10-08$275,000 Active
-
2022-07-19soldstatus $68,000
-
2013-12-31historical
-
2012-12-17$37,200
-
2012-10-17historical
-
2012-05-03$37,200
-
2012-02-28historical
-
2011-12-30$40,600
-
2006-10-18soldstatus $173,000
-
2006-08-14soldstatus $115,000
-
2000-07-28soldstatus $68,000
-
2000-06-16$79,900
-
2000-01-09historical
-
1998-07-09$79,900
-
1995-07-28soldstatus $25,500
ⓘ 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
- $2,921 · $243/mo
- Projected year-2 tax
- $6,596 · $550/mo
- Expected delta
- +$3,676/yr (+$306/mo · 125.8%)
ⓘ 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 1/10 Low
- Heat 6/10 Major 7 d/yr ≥98°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 4 unhealthy d/yr today · 6 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
- $41,004
- − Mortgage interest
- −$26,887
- − Property taxes
- −$2,921
- − Insurance
- −$2,400
- − Repairs & maintenance
- −$3,280
- − Management
- −$3,280
- − Depreciation
- −$13,964
- Taxable loss
- −$11,729
- Est. tax savings @ 24.0%
- +$2,815
- After-tax cash flow
- $-319/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
- Derby School District
- NCES district ID
- 0901110
- Math proficiency
- 22% ▼ -8.00%
- Reading proficiency
- 36% ▼ -1.00%
- Median HH income
- $52,988
- Composite
- 25.61/100
- National rank
- #7410
- State rank
- #127 of 153 in CT
Livability — Derby
- Score
- 74/100
- State rank
- #64
- US rank
- #4574
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Derby, CT
- County
- New Haven County · 688,236 people
- City population
- 12,205
- Metro
- New Haven-Milford, CT
- Population (ZIP)
- 12,205
- Household income
- $78,542
- Rent vs Own
- Severe rent burden
- 711.0
Population outlook (Naugatuck Valley County) Hauer SSP2
- By 2040
- 496,846
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.59)
- Race & ethnicity
- White 60% Hispanic / Latino 21% Black 10% Two or more races 8% Asian 2%
- Hispanic origin (detail)
- Puerto Rican 12% Dominican 3%
- Common ancestry
- Romanian 8% Russian 3% Slovak 2%
- Foreign-born
- 12% · Canada, China, Jamaica
- Languages at home
- 78% English-only · Spanish 16% Other Indo-European 2% Russian/Polish/Slavic 2%
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
- ▼ -49.06%
- Current HPI
- 202.3832
- Rent YoY
- —
- 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 |
|---|---|---|
| Industrial Machinery | 4 | $38B |
|
||
| Insurance | 3 | $71B |
|
||
| Financial Services | 2 | $25B |
|
||
| Transportation / Logistics | 2 | $18B |
|
||
| Healthcare | 1 | $247B |
|
||
| Telecommunications | 1 | $55B |
|
||
Price history
+1664.7% since first listed28 events — show timeline
- 2026-03-23 Price Changed $450,000 Smart MLS
- 2026-03-12 Price Changed $460,000 Smart MLS
- 2026-02-17 Price Changed $475,000 Smart MLS
- 2025-12-06 Price Changed $499,900 Smart MLS
- 2025-11-05 Price Changed $550,000 Smart MLS
- 2025-08-12 Listed $520,000 Smart MLS
- 2025-02-26 Sold (MLS) $385,000 Smart MLS
- 2024-12-28 Pending — Smart MLS
- 2024-12-23 Listed $395,000 Smart MLS
- 2023-01-20 Sold (Public Records) $251,000 Public Records
- 2023-01-18 Sold (MLS) $251,000 Smart MLS
- 2022-11-28 Contingent — Smart MLS
- 2022-10-19 Pending — Smart MLS
- 2022-10-08 Listed $275,000 Smart MLS
- 2022-07-19 Sold (Public Records) $68,000 Public Records
- 2013-12-31 Listing Removed — Smart MLS
- 2012-12-17 Listed $37,200 Smart MLS
- 2012-10-17 Listing Removed — Smart MLS
- 2012-05-03 Listed $37,200 Smart MLS
- 2012-02-28 Listing Removed — Smart MLS
- 2011-12-30 Listed $40,600 Smart MLS
- 2006-10-18 Sold (Public Records) $173,000 Public Records
- 2006-08-14 Sold (Public Records) $115,000 Public Records
- 2000-07-28 Sold (MLS) $68,000 Smart MLS
- 2000-06-16 Listed $79,900 Smart MLS
- 2000-01-09 Listing Removed — Smart MLS
- 1998-07-09 Listed $79,900 Smart MLS
- 1995-07-28 Sold (Public Records) $25,500 Public Records
Property tax history
+1.3%/yrLatest (2022): $2,921 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…