4 bd · 2.0 ba ·
1,890 sqft ·
Built 1910
· MultiFamily
· Active
· 6 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,613/mo
Mortgage (P&I)
−$1,652
Tax + insurance
−$422
HOA
−$0
Vac / Maint / Mgmt
−$549
Net cashflow
$-10/mo
Annual
$-119/yr
Cap rate
6.25%
Cash-on-cash
-0.14%
DSCR
0.99
1% rule
0.83%
Cash to close
$88,200
Investor read
This is a 2 × 2-bed/1.0-bath units multifamily listed at $315k.
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).
Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $261k (17.0% below list) — sets the bar for 1% rule.
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.
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.
Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 3 active listings in the ZIP; 487 units permitted in Southeastern Connecticut Planning Region in 2024 (244 in 5+ unit buildings).
Current owner paid $120k; list at $315k implies a 162% gain — meaningful room to come down on a strong offer.
Questions for 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?
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 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
CashFlowRE · CFR-QW660HFYRYNNFP
· Data 1 day agocashflowre.app · 2026-05-29