CashFlowRE
Sign in Sign up
373 Blatchley Ave 9-Plex
B- Composite 68.63
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$1,100,000

373 Blatchley Ave · New Haven, CT 06513
9 bd · 9.0 ba · 7,716 sqft · MultiFamily public records · 36 Days on market
Built 1910 6,098 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 9 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Rare 9-unit multifamily opportunity offering significant value-add potential in a strong New Haven rental market. The property features oversized units with abundant natural light and separate, tenant-paid utilities. Several units include updated kitchens and baths, and some are equipped with high-efficiency Navien systems, providing a solid foundation for improvements. The property currently presents a lease-up and renovation opportunity for investors seeking to reposition and stabilize an asset with substantial upside. Market rents in the area support strong income potential, with 1-bedroom units achieving approximately $1,350/month and 2-bedrooms approximately $1,600/month. Ideally locat

Key facts

  • Oversized units
  • Updated kitchens
  • 6,098 sq ft lot

Tags

MULTIFAMILY OPPORTUNITYOVERSIZED UNITSABUNDANT NATURAL LIGHTUPDATED KITCHENSHIGH-EFFICIENCY NAVIEN SYSTEMSSTRONG INCOME POTENTIAL

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 9 × 1-bed/1.0-bath units multifamily listed at $1.10M.

Deal economics

  • At list price, monthly cash flow is $5k ($60k/yr) — positive. Per door: $559/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($16k rent vs $1.10M).
  • Recommended offer: $1.07M (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.8% vs local median 4.8% in New Haven — 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 79/100 on livability (#31 in CT, #2,190 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: schools D+, employment D, crime F.
  • New Haven School District (urban): math 12% / reading 25% proficiency, ranked #147 of 153 in CT (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.1%/yr); 101 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,059 units permitted in South Central Connecticut Planning Region in 2024 (779 in 5+ unit buildings).
  • At $16,065/mo this rent would consume 397% of the median local household income ($48k/yr) (locally 2664% 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 $8k of loan paydown is wiped out by about $33k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $308k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($1.07M) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 19y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $375k; list at $1.10M implies a 193% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 56% 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 $1,067,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 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 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. 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. Crime grade is F 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?
  8. 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.
  9. 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.
  10. 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
1.46%
Cap rate
11.78%
Cash-on-cash
19.59%
DSCR
1.87
GRM
5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.12% rent growth · sell at horizon

5-year hold
IRR
12.9%
Equity multiple
1.52×
Total profit
$160,610
Equity at exit
$164,014
10-year hold
IRR
22.7%
Equity multiple
3.05×
Total profit
$630,243
Equity at exit
$95,108

Cash invested: $308,000 (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 06513

Home prices YoY
-7.8%
Rents YoY
4.1%
Active inventory
101
Price-to-rent
51.4×

Monthly cashflow live

Estimated rent
$16,065 high interval (Pro) →
Mortgage (P&I)
$5,769
Tax from tax record
$1,436 /mo · $17,231/yr
Insurance
$458
HOA
$0
Vacancy / Maint / Mgmt
$3,374
Net cashflow
$5,029

Break-even live

Break-even rent $9,700
Max offer price $1,100,000
Occupancy floor 64%

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

UnitsBedsBathsEst. rent
Total (9 units) $16,065

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
$275,000
Closing costs
$33,000
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
189 Wooster St New Haven, CT 9.0 5.0 5631 $2,895 $0.51 2d 1 1.17mi

Listing history 37 events

  1. 2026-03-20
    status Under Contract
  2. 2026-02-10
    listed $1,100,000 Active
  3. 2026-01-31
    historical
  4. 2026-01-26
    status Active
  5. 2026-01-05
    historical Under Contract - Continue to Show
  6. 2025-12-17
    price $1,190,000
  7. 2025-11-03
    price $1,200,000
  8. 2025-08-12
    listed $1,240,000 Active
  9. 2025-07-11
    historical
  10. 2025-03-25
    listed $1,250,000 Active
  11. 2025-02-19
    historical
  12. 2024-08-21
    listed $1,250,000 Active
  13. 2023-01-11
    historical
  14. 2023-01-05
    listed $1,300,000 Active
  15. 2015-03-13
    historical
  16. 2014-07-12
    historical
  17. 2014-06-12
    listed $250,000
  18. 2013-07-11
    listed $250,000
  19. 2012-10-28
    historical
  20. 2012-09-07
    listed $239,900
  21. 2012-09-06
    historical
  22. 2012-07-18
    listed $269,900
  23. 2012-07-18
    historical
  24. 2012-06-25
    listed $274,900
  25. 2012-06-25
    historical
  26. 2012-02-02
    listed $299,900
  27. 2012-02-01
    historical
  28. 2011-11-22
    listed $319,900
  29. 2011-11-22
    historical
  30. 2011-10-29
    listed $359,900
  31. 2011-04-02
    historical
  32. 2010-04-03
    listed $399,900
  33. 2007-09-22
    historical
  34. 2007-03-23
    listed $649,000
  35. 2004-04-29
    soldstatus $375,000
  36. 2002-09-25
    soldstatus $190,000
  37. 1987-10-21
    soldstatus $379,000

ⓘ 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
$17,231 · $1,436/mo
Projected year-2 tax
$20,386 · $1,699/mo
Expected delta
+$3,154/yr (+$263/mo · 18.3%)

ⓘ 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 7/10 Severe 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 56% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$192,780
− Mortgage interest
−$61,617
− Property taxes
−$17,231
− Insurance
−$5,500
− Repairs & maintenance
−$15,422
− Management
−$15,422
− Depreciation
−$32,000
Taxable income
$45,587
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$10,941
After-tax cash flow
$49,402/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
New Haven School District
NCES district ID
0902790
Math proficiency
12% ▼ -10.00%
Reading proficiency
25% ▼ -10.00%
Median HH income
$38,058
Composite
15.48/100
National rank
#9308
State rank
#147 of 153 in CT

Livability — New Haven

Score
79/100
State rank
#31
US rank
#2190

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Haven, CT
County
New Haven County · 688,236 people
City population
132,813
Metro
New Haven-Milford, CT
Population (ZIP)
38,888
Household income
$48,500
Rent vs Own
59.7% rent · 40.3% own
Severe rent burden
2664.0

Population outlook (South Central Connecticut County) Hauer SSP2

By 2040
608,362

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Hispanic / Latino 47% White 26% Black 22% Two or more races 12% Asian 1%
Hispanic origin (detail)
Mexican 7% Puerto Rican 25% Dominican 2%
Common ancestry
Romanian 2% Lithuanian 1% Slovak 1%
Foreign-born
17% · Canada, Jamaica, South Korea
Languages at home
56% English-only · Spanish 39% Other Indo-European 1% Russian/Polish/Slavic 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
▼ -30.87%
Current HPI
364.006
Rent YoY
▲ 4.12%
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

+190.2% since first listed
37 events — show timeline
  • 2026-03-20 Pending Smart MLS
  • 2026-02-10 Listed $1,100,000 Smart MLS
  • 2026-01-31 Listing Removed Smart MLS
  • 2026-01-26 Relisted Smart MLS
  • 2026-01-05 Contingent Smart MLS
  • 2025-12-17 Price Changed $1,190,000 Smart MLS
  • 2025-11-03 Price Changed $1,200,000 Smart MLS
  • 2025-08-12 Listed $1,240,000 Smart MLS
  • 2025-07-11 Listing Removed Smart MLS
  • 2025-03-25 Listed $1,250,000 Smart MLS
  • 2025-02-19 Listing Removed Smart MLS
  • 2024-08-21 Listed $1,250,000 Smart MLS
  • 2023-01-11 Listing Removed Smart MLS
  • 2023-01-05 Listed $1,300,000 Smart MLS
  • 2015-03-13 Listing Removed Smart MLS
  • 2014-07-12 Listing Removed Smart MLS
  • 2014-06-12 Listed $250,000 Smart MLS
  • 2013-07-11 Listed $250,000 Smart MLS
  • 2012-10-28 Listing Removed Smart MLS
  • 2012-09-07 Listed $239,900 Smart MLS
  • 2012-09-06 Listing Removed Smart MLS
  • 2012-07-18 Listing Removed Smart MLS
  • 2012-07-18 Listed $269,900 Smart MLS
  • 2012-06-25 Listing Removed Smart MLS
  • 2012-06-25 Listed $274,900 Smart MLS
  • 2012-02-02 Listed $299,900 Smart MLS
  • 2012-02-01 Listing Removed Smart MLS
  • 2011-11-22 Listing Removed Smart MLS
  • 2011-11-22 Listed $319,900 Smart MLS
  • 2011-10-29 Listed $359,900 Smart MLS
  • 2011-04-02 Listing Removed Smart MLS
  • 2010-04-03 Listed $399,900 Smart MLS
  • 2007-09-22 Listing Removed Smart MLS
  • 2007-03-23 Listed $649,000 Smart MLS
  • 2004-04-29 Sold (Public Records) $375,000 Public Records
  • 2002-09-25 Sold (Public Records) $190,000 Public Records
  • 1987-10-21 Sold (Public Records) $379,000 Public Records

Property tax history

+4.4%/yr

Latest (2023): $17,231 · -6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…