9 bd · 9.0 ba ·
7,716 sqft ·
Built 1910
· MultiFamily
· Under Contract
· 36 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$16,065/mo
Mortgage (P&I)
−$5,769
Tax + insurance
−$1,894
HOA
−$0
Vac / Maint / Mgmt
−$3,374
Net cashflow
$5,029/mo
Annual
$60,343/yr
Cap rate
11.78%
Cash-on-cash
19.59%
DSCR
1.87
1% rule
1.46%
Cash to close
$308,000
Investor read
This is a 9 × 1-bed/1.0-bath units multifamily listed at $1.10M.
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).
It's been on market 36 days — a 3% lower offer ($1.07M) is reasonable based on typical stale-listing flexibility.
Recommended offer: $1.07M (3.0% below list) — sets the bar for market timing.
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.
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.
Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
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).
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.
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.
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.
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.
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.
Questions for listing agent
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?
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.
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 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?
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.
CashFlowRE · CFR-RJVD2D4JM8AC4W
· Data 3 weeks agocashflowre.app · 2026-05-29