CashFlowRE
Sign in Sign up
741 Norton Rd
C- Composite 51.48
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.4/30.0
  • Schools +4.8/10.0
  • DSCR +4.4/10.0
  • Livability +4.0/5.0
  • 1% rule +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,900

741 Norton Rd · Kensington, CT 06037
3 bd · 2.0 ba · 1,244 sqft · SingleFamily public records · 9 Days on market
Built 1920 10,018 sqft lot Est $373k · 20% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful 3 bedroom 2 bath cape. Home has new roof,newer windows, new first floor bath, refinished hardwood floors, new carpeting in upstairs bedrooms and freshly painted interior.

Key facts

  • 0.23 acre lot
  • Built 1920
  • Listed 9 days

Property features AI

Exterior

  • Utilities: Public water connected; Septic sewer system; Natural gas hot water; Oil available for heating
  • Home design: Single-family home
  • Construction: Gable roof; Frame construction; Concrete foundation; Built with vinyl siding
  • Exterior features: Deck; Level lot; Vinyl siding

Interior

  • Kitchen: Gas range; Refrigerator; Dishwasher
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Hot air heating; Natural gas and oil fuel for heating; 40-gallon natural gas hot water tank; Fuel tank located in the basement
  • Interior features: 6 total rooms; Full basement with hatchway
  • Laundry & utility: Laundry hookups in the upstairs full bathroom; Laundry area on upper level

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 3-bed/2.0-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $63 ($754/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $262k (12.6% below list).
  • Recommended offer: $262k (12.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.3% in Kensington — 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 81/100 on livability (#20 in CT, #1,490 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: cost of living C-, amenities D-, commute F.
  • Berlin School District (suburban): math 47% / reading 58% proficiency, ranked #69 of 153 in CT (top 45%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
  • Zoned schools: Emma Hart Willard School (math 47% / reading 57%, grade C-, #213 of 553 statewide, top 41%, 437 students, 32% FRL); Catherine M. Mcgee Middle School (math 44% / reading 53%, grade C-, #84 of 175 statewide, top 49%, 582 students, 22% FRL); Berlin High School (math 38% / reading 69%, grade C-, #78 of 194 statewide, top 40%, 858 students, 18% FRL).
  • Market conditions: 62 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 1,867 units permitted in Capitol Planning Region in 2024 (1,399 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 26y ago; this cycle's ask is 67% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $182k; list at $300k implies a 65% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $262,257 (12.6% below list)

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.87%
Cap rate
6.54%
Cash-on-cash
0.90%
DSCR
1.04
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$373,200
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
644 Four Rod Rd 0.10mi 3/1.5 1,267 (+2%) 4mo $380,000 $300 87
473 Lower Ln 0.71mi 3/2.0 1,376 (+11%) 10mo $340,000 $247 41
165 Ridgewood Ln 0.55mi 3/1.5 1,156 (-7%) 24mo $400,000 $346 41

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-14.9%
Equity multiple
0.47×
Total profit
$-44,594
Equity at exit
$44,716
10-year hold
IRR
-6.2%
Equity multiple
0.60×
Total profit
$-33,677
Equity at exit
$25,930

Cash invested: $83,972 (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 06037

Home prices YoY
-32.9%
Active inventory
62
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,623 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$311 /mo · $3,736/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$551
Net cashflow
$63

Break-even live

Break-even rent $2,543
Max offer price $299,900
Occupancy floor 93%

Sensitivity live

Price -10% $233 -5% $148 +0% $63 +5% $-22 +10% $-107
Rent -10% $-144 -5% $-41 +0% $63 +5% $166 +10% $270
Rate -1.0pp $214 -0.5pp $139 base $63 +0.5pp $-15 +1.0pp $-94

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
$74,975
Closing costs
$8,997
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
883 Worthington Rdg Unit 2nd Floor Kensington, CT 2.0 1.0 800 $2,200 $2.75 45d 1 1.15mi
1044 Farmington Ave Berlin, CT 2.0 1.0 978 $2,150 $2.20 45d 1 1.21mi

Listing history 12 events

  1. 2026-06-16
    statusdays on market $299,900 Under Contract 9 DOM
  2. 2026-06-15
    days on market $299,900 Active 8 DOM
  3. 2026-06-13
    days on market $299,900 Active 6 DOM
  4. 2026-06-13
    days on market $299,900 Active 5 DOM
  5. 2026-06-10
    days on market $299,900 Active 3 DOM
  6. 2026-06-09
    days on market $299,900 Active 2 DOM
  7. 2026-06-08
    statusdays on market $299,900 Active 1 DOM
  8. 2026-06-07
    days on market $299,900 Coming Soon 6 DOM
  9. 2026-06-05
    days on market $299,900 Coming Soon 3 DOM
  10. 2026-06-03
    days on market $299,900 Coming Soon 2 DOM
  11. 2026-06-01
    remarks 699-char remark
  12. 2026-06-01
    listed $299,900 Coming Soon 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
$3,736 · $311/mo
Projected year-2 tax
$5,077 · $423/mo
Expected delta
+$1,341/yr (+$112/mo · 35.9%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$31,471
− Mortgage interest
−$16,799
− Property taxes
−$3,736
− Insurance
−$1,500
− Repairs & maintenance
−$2,518
− Management
−$2,518
− Depreciation
−$8,724
Taxable loss
−$4,323
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,038
After-tax cash flow
$1,792/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
Berlin School District
NCES district ID
0900210
Math proficiency
47% ▼ -12.00%
Reading proficiency
58% ▼ -8.00%
Median HH income
$87,497
Composite
48.4/100
National rank
#2136
State rank
#69 of 153 in CT

Livability — Kensington

Score
81/100
State rank
#20
US rank
#1490

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kensington, CT
County
Hartford County · 754,208 people
Metro
Hartford-East Hartford-Middletown, CT
Population (ZIP)
19,173
Household income
$116,042
Rent vs Own
17.5% rent · 82.5% own
Severe rent burden
294.0

Population outlook (Capitol County) Hauer SSP2

By 2040
1,063,519

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 7% Two or more races 5% Asian 5%
Hispanic origin (detail)
Puerto Rican 2% Cuban 2%
Common ancestry
Romanian 23% Lithuanian 8% Danish 2%
Foreign-born
10% · Canada, China
Languages at home
85% English-only · Russian/Polish/Slavic 6% Spanish 3% Other Indo-European 2%

Political lean MEDSL · Capitol

2024 margin
Strong D (+21.9) · D 60.1% · R 38.2% · Other 1.7%
All cycles
2024: D+21.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -145.47%
Current HPI
296.2808
Rent YoY
Metro
Hartford-East Hartford-Middletown, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+233.6% since first listed
11 events — show timeline
  • 2026-06-01 Coming Soon $299,900 Smart MLS
  • 2011-07-18 Sold (Public Records) $181,900 Public Records
  • 2011-07-15 Sold (MLS) $181,900 Smart MLS
  • 2011-06-06 Listed $179,900 Smart MLS
  • 2010-11-22 Sold (MLS) $99,900 Smart MLS
  • 2010-10-31 Listed $99,900 Smart MLS
  • 2004-11-01 Sold (Public Records) $176,000 Public Records
  • 2004-10-29 Sold (MLS) $176,000 Smart MLS
  • 2004-06-16 Listed $169,900 Smart MLS
  • 2000-09-27 Sold (MLS) $80,000 Smart MLS
  • 2000-08-21 Listed $89,900 Smart MLS

Property tax history

+1.1%/yr

Latest (2025): $3,736 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…