CashFlowRE
Sign in Sign up
11 Type Rd Duplex
D Composite 41.45
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 +13.1/30.0
  • ARV discount +7.5/15.0
  • Appreciation +4.4/10.0
  • DSCR +3.9/10.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$315,000

11 Type Rd · Windham, CT 06266
4 bd · 2.0 ba · 1,890 sqft · MultiFamily public records · 6 Days on market
Built 1910 0.42 ac lot

🖨 Deal sheet 📄 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

Investors and owner-occupants take notice! Well-maintained fully rented, with tenants in place, two-family home situated on a quiet dead-end street. Each unit offers 2 bedrooms, 1 full bath, and approximately 1,000 square feet of living space, providing spacious layouts and strong rental appeal. Separate utilities make management simple, while laundry hookups in the basement add convenience for tenants. Situated on nearly a half-acre lot, the property offers plenty of outdoor space, Large front porch and an abundance of off-street parking. Conveniently located close to shopping, dining, schools, and major routes. Whether you're looking to expand your investment portfolio or secure a future

Key facts

  • Separate utilities
  • Large front porch
  • Off-street parking

Tags

QUIET DEAD-END STREETSEPARATE UTILITIESLAUNDRY HOOKUPSNEARLY A HALF-ACRE LOTLARGE FRONT PORCHOFF-STREET PARKING

Property features AI

Exterior

  • Parking: Paved and unpaved off-street parking; 6 parking spaces
  • Utilities: Public water connected; Septic system; Fuel tank located in basement
  • Home design: Multi-family 2-family property; Frame construction; White exterior
  • Construction: Masonry foundation; Asphalt shingle roof; Vinyl siding
  • Exterior features: Porch; Lightly wooded, sloping lot

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Hot water heating; Oil-fired heat; Tankless domestic hot water
  • Interior features: 10 total rooms; Full basement; Walk-up attic

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 × 2-bed/1.0-bath units multifamily listed at $315k.

Deal economics

  • At list price, monthly cash flow is $-10 ($-119/yr) — negative. Per door: $-5/mo.
  • To cash-flow at today's rent, offer at most $313k (0.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $261k (17.0% below list).
  • Recommended offer: $261k (17.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Windham School District (town): math 15% / reading 25% proficiency, ranked #143 of 153 in CT (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 3 active listings in the ZIP; 487 units permitted in Southeastern Connecticut Planning Region in 2024 (244 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $2k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $120k; list at $315k implies a 162% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $261,300 (17.0% below list)

Questions for the listing agent

  1. 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?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.83%
Cap rate
6.25%
Cash-on-cash
-0.14%
DSCR
0.99
GRM
10.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.22% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.3%
Equity multiple
0.69×
Total profit
$-27,535
Equity at exit
$72,677
10-year hold
IRR
-0.3%
Equity multiple
0.97×
Total profit
$-2,455
Equity at exit
$73,489

Cash invested: $88,200 (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 06266

Home prices YoY
-0.5%
Active inventory
3
Price-to-rent
20.1×

Monthly cashflow live

Estimated rent
$2,613 medium interval (Pro) →
Mortgage (P&I)
$1,652
Tax from tax record
$291 /mo · $3,493/yr
Insurance
$131
HOA
$0
Vacancy / Maint / Mgmt
$549
Net cashflow
$-10

Break-even live

Break-even rent $2,626
Max offer price $313,241
Occupancy floor 95%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,613

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
$78,750
Closing costs
$9,450
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.

Listing history 6 events

  1. 2026-06-18
    days on market $315,000 Active 6 DOM
  2. 2026-06-17
    days on market $315,000 Active 5 DOM
  3. 2026-06-16
    days on market $315,000 Active 4 DOM
  4. 2026-06-15
    days on market $315,000 Active 3 DOM
  5. 2026-06-14
    remarks 699-char remark
  6. 2026-06-14
    listed $315,000 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
$3,493 · $291/mo
Projected year-2 tax
$5,117 · $426/mo
Expected delta
+$1,624/yr (+$135/mo · 46.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$31,356
− Mortgage interest
−$17,645
− Property taxes
−$3,493
− Insurance
−$1,575
− Repairs & maintenance
−$2,508
− Management
−$2,508
− Depreciation
−$9,164
Taxable loss
−$5,537
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,329
After-tax cash flow
$1,210/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
Windham School District
NCES district ID
0905190
Math proficiency
15% ▼ -16.00%
Reading proficiency
25% ▼ -12.00%
Median HH income
$40,956
Composite
17.01/100
National rank
#9128
State rank
#143 of 153 in CT

Livability — Windham

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

Census & demographics

Census place
South Windham, CT
Population (ZIP)
278

Population outlook (Southeastern Connecticut County) Hauer SSP2

By 2040
293,442

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Black 5% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 20% Lithuanian 13% Slovak 6%
Foreign-born
1%

Political lean MEDSL · Southeastern Connecticut

2024 margin
D (+13.0) · D 55.6% · R 42.6% · Other 1.8%
All cycles
2024: D+13.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.22%
Current HPI
258.9938
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

+162.5% since first listed
2 events — show timeline
  • 2026-06-11 Listed $315,000 Smart MLS
  • 1988-08-12 Sold (Public Records) $120,000 Public Records

Property tax history

+0.4%/yr

Latest (2023): $3,493 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…