CashFlowRE
Sign in Sign up
43 Evans St Duplex
C- Composite 50.97
Why this score? — see what drove the C- 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 +22.6/30.0
  • DSCR +7.2/10.0
  • 1% rule +5.6/10.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Schools +2.7/10.0
  • ARV discount +2.6/15.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$379,000

43 Evans St · Torrington, CT 06790
8 bd · 2.0 ba · 2,995 sqft · MultiFamily public records · 33 Days on market
Built 1900 4,791 sqft lot $127/sqft · 11% above area Est $342k · 11% over

🖨 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 MLS

Great investment or owner-occupant opportunity in Torrington! This well-maintained two-family property at 43 Evans Street offers spacious units with functional layouts, providing flexibility for rental income or multi-generational living. Each unit features generous living areas, ample natural light, and comfortable-sized bedrooms. Separate utilities add convenience and ease for both owner and tenants. The property also includes off-street parking and a manageable yard. Conveniently located near shopping, dining, schools, and major routes. Don't miss your chance to own this versatile income-producing property!

Key facts

  • Ample natural light
  • Two-family property
  • Functional layouts

Tags

TWO-FAMILY PROPERTYSPACIOUS UNITSFUNCTIONAL LAYOUTSGENEROUS LIVING AREASAMPLE NATURAL LIGHTCOMFORTABLE-SIZED BEDROOMS

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 × 4-bed/1.0-bath units multifamily listed at $379k.

Deal economics

  • At list price, monthly cash flow is $643 ($8k/yr) — positive. Per door: $321/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $379k).
  • Recommended offer: $368k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 3.9% in Torrington — 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 76/100 on livability (#53 in CT, #3,449 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D, commute F.
  • Torrington School District (town): math 22% / reading 39% proficiency, ranked #125 of 153 in CT (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.9%/yr); 188 active listings in the ZIP; 154 units permitted in Northwest Hills Planning Region in 2024 (6 in 5+ unit buildings).
  • At $4,019/mo this rent would consume 68% of the median local household income ($71k/yr) (locally 1401% 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 $11k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 5.9% rent growth), your $106k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($368k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $367,630 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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 1900 — 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. 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?
  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
1.06%
Cap rate
8.33%
Cash-on-cash
7.27%
DSCR
1.32
GRM
7.9

CMA / ARV

ARV (median comp)
$341,766
List price
$379,000
Delta
10.89%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
91 Riverside Ave 0.39mi 7/3.0 (-1) 2,936 (-2%) 5mo $370,000 $126 65
85 McGuinness St 0.22mi 7/3.0 (-1) 2,843 (-5%) 12mo $360,000 $127 63
76 Woodbine St 0.24mi 9/3.0 (+1) 3,120 (+4%) 22mo $355,000 $114 54
70 Woodbine St 0.24mi 9/3.0 (+1) 3,120 (+4%) 22mo $380,000 $122 54
510 Prospect St 0.46mi 8/2.0 2,741 (-8%) 14mo $370,000 $135 53
116 High St 0.65mi 7/5.0 (-1) 2,892 (-3%) 3mo $390,000 $135 44

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 · 5.89% rent growth · sell at horizon

5-year hold
IRR
-2.0%
Equity multiple
0.92×
Total profit
$-8,436
Equity at exit
$56,510
10-year hold
IRR
10.5%
Equity multiple
1.92×
Total profit
$97,767
Equity at exit
$32,769

Cash invested: $106,120 (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 06790

Rents YoY
5.9%
Active inventory
188
Price-to-rent
15.7×

Monthly cashflow live

Estimated rent
$4,019 high interval (Pro) →
Mortgage (P&I)
$1,988
Tax from tax record
$387 /mo · $4,640/yr
Insurance
$158
HOA
$0
Vacancy / Maint / Mgmt
$844
Net cashflow
$643

Break-even live

Break-even rent $3,205
Max offer price $379,000
Occupancy floor 79%

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

UnitsBedsBathsEst. rent
Total (2 units) $4,019

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
$94,750
Closing costs
$11,370
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 2 events

  1. 2026-05-04
    status Under Contract 617-char remark
    Show marketing remark (617 chars)

    Great investment or owner-occupant opportunity in Torrington! This well-maintained two-family property at 43 Evans Street offers spacious units with functional layouts, providing flexibility for rental income or multi-generational living. Each unit features generous living areas, ample natural light, and comfortable-sized bedrooms. Separate utilities add convenience and ease for both owner and tenants. The property also includes off-street parking and a manageable yard. Conveniently located near shopping, dining, schools, and major routes. Don't miss your chance to own this versatile income-producing property!

  2. 2026-04-01
    listed $379,000 Active 617-char remark
    Show marketing remark (617 chars)

    Great investment or owner-occupant opportunity in Torrington! This well-maintained two-family property at 43 Evans Street offers spacious units with functional layouts, providing flexibility for rental income or multi-generational living. Each unit features generous living areas, ample natural light, and comfortable-sized bedrooms. Separate utilities add convenience and ease for both owner and tenants. The property also includes off-street parking and a manageable yard. Conveniently located near shopping, dining, schools, and major routes. Don't miss your chance to own this versatile income-producing property!

ⓘ 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
$4,640 · $387/mo
Projected year-2 tax
$6,375 · $531/mo
Expected delta
+$1,735/yr (+$145/mo · 37.4%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥93°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$48,228
− Mortgage interest
−$21,230
− Property taxes
−$4,640
− Insurance
−$1,895
− Repairs & maintenance
−$3,858
− Management
−$3,858
− Depreciation
−$11,025
Taxable income
$1,721
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$413
After-tax cash flow
$7,302/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
Torrington School District
NCES district ID
0904590
Math proficiency
22% ▼ -8.00%
Reading proficiency
39% ▼ -6.00%
Median HH income
$53,647
Composite
26.9/100
National rank
#7087
State rank
#125 of 153 in CT

Livability — Torrington

Score
76/100
State rank
#53
US rank
#3449

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Torrington, CT
County
Litchfield County · 81,203 people
City population
35,566
Metro
Torrington, CT
Population (ZIP)
35,566
Household income
$70,912
Rent vs Own
33.9% rent · 66.1% own
Severe rent burden
1401.0

Population outlook (Northwest Hills County) Hauer SSP2

By 2040
118,998

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 14% Two or more races 8% Black 6% Asian 3%
Hispanic origin (detail)
Puerto Rican 5% Dominican 2%
Common ancestry
Romanian 8% Lithuanian 5% Slovak 2%
Foreign-born
12% · Canada, South Korea, Jamaica
Languages at home
86% English-only · Spanish 8% Other Indo-European 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Northwest Hills

2024 margin
Toss-up / Even · D 48.6% · R 49.9% · Other 1.6%
All cycles
2024: R+1.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -122.78%
Current HPI
208.4818
Rent YoY
▲ 5.89%
Metro
Torrington, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-05-04 Pending Smart MLS
  • 2026-04-01 Listed $379,000 Smart MLS

Property tax history

+1.5%/yr

Latest (2023): $4,640 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…