CashFlowRE
Sign in Sign up
67 Peck St Duplex
C- Composite 54.49
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 +23.4/30.0
  • DSCR +7.5/10.0
  • 1% rule +6.1/10.0
  • ARV discount +4.7/15.0
  • Rent growth +4.2/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$325,000

67 Peck St · Norwich, CT 06360
6 bd · 2.0 ba · 2,232 sqft · MultiFamily public records · 9 Days on market
Built 1885 8,712 sqft lot Est $306k · 6% 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

Large units, all separate utilities, tenant pays all utilities. Plenty of parking. Great investment or owner occupied. Selling as-is

Key facts

  • 8,712 sq ft lot
  • Built 1885
  • Listed 8 days

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 × 3-bed/1.0-bath units multifamily listed at $325k.

Deal economics

  • At list price, monthly cash flow is $601 ($7k/yr) — positive. Per door: $300/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $325k).
  • Cap rate 8.5% vs local median 4.0% in Norwich — 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 (#18 in CT, #1,391 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, commute A-.
  • Norwich School District (urban): math 19% / reading 29% proficiency, ranked #139 of 153 in CT (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Uncas Elementary School (math 17% / reading 27%, grade F, #433 of 553 statewide, top 80%, 239 students, 82% FRL) — zoned schools average 82% FRL vs 62% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.6%/yr); 241 active listings in the ZIP; 487 units permitted in Southeastern Connecticut Planning Region in 2024 (244 in 5+ unit buildings).
  • At $3,597/mo this rent would consume 66% of the median local household income ($66k/yr) (locally 1643% 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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $91k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 29y 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 $25k; list at $325k implies a 1200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1885 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 64% 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 $325,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1885 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.11%
Cap rate
8.51%
Cash-on-cash
7.92%
DSCR
1.35
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$305,784
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
41 Peck St 0.07mi 5/2.0 (-1) 2,199 (-2%) 1mo $170,000 $77 89
257 W Main St 0.30mi 6/2.0 2,146 (-4%) 13mo $295,000 $137 69
61 School St 0.65mi 6/3.0 2,345 (+5%) 6mo $279,900 $119 52
147 Asylum St 0.48mi 7/2.0 (+1) 2,498 (+12%) 8mo $330,000 $132 46
11 Alice St 0.36mi 5/2.0 (-1) 1,918 (-14%) 13mo $290,000 $151 44
1 Tyler Ave 0.73mi 6/2.5 2,428 (+9%) 13mo $402,000 $166 39
16 Kinney Ave 0.68mi 5/2.0 (-1) 2,496 (+12%) 11mo $344,000 $138 34

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 · 6.62% rent growth · sell at horizon

5-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-781
Equity at exit
$48,459
10-year hold
IRR
12.9%
Equity multiple
2.20×
Total profit
$108,813
Equity at exit
$28,100

Cash invested: $91,000 (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 06360

Home prices YoY
-19.9%
Rents YoY
6.6%
Active inventory
241
Price-to-rent
15.1×

Monthly cashflow live

Estimated rent
$3,597 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$401 /mo · $4,815/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$755
Net cashflow
$601

Break-even live

Break-even rent $2,837
Max offer price $325,000
Occupancy floor 78%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,597

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
$81,250
Closing costs
$9,750
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 23 events

  1. 2026-06-19
    days on market $325,000 Active 9 DOM
  2. 2026-06-18
    days on market $325,000 Active 8 DOM
  3. 2026-06-17
    status $325,000 Active 7 DOM
  4. 2026-04-22
    status Under Contract
  5. 2026-04-15
    listed $325,000 Active
  6. 2017-01-30
    soldstatus $25,000 132-char remark
    Show marketing remark (132 chars)

    Large units, all separate utilities, tenant pays all utilities. Plenty of parking. Great investment or owner occupied. Selling as-is

  7. 2016-12-08
    listed $90,000 132-char remark
    Show marketing remark (132 chars)

    Large units, all separate utilities, tenant pays all utilities. Plenty of parking. Great investment or owner occupied. Selling as-is

  8. 2015-02-07
    historical
  9. 2014-08-07
    listed $109,000
  10. 2014-05-15
    historical
  11. 2013-05-15
    listed $129,900
  12. 2012-01-21
    historical
  13. 2011-01-26
    historical
  14. 2011-01-21
    listed $155,000
  15. 2010-09-24
    listed $155,000
  16. 2010-06-21
    historical
  17. 2010-06-14
    listed $179,900
  18. 2008-01-26
    historical
  19. 2007-07-26
    listed $259,900
  20. 2002-03-05
    soldstatus $125,000
  21. 2001-12-06
    listed $129,900
  22. 1998-04-14
    historical
  23. 1997-10-14
    listed $104,900

ⓘ 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
$4,815 · $401/mo
Projected year-2 tax
$5,885 · $490/mo
Expected delta
+$1,070/yr (+$89/mo · 22.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 64% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$43,164
− Mortgage interest
−$18,205
− Property taxes
−$4,815
− Insurance
−$1,625
− Repairs & maintenance
−$3,453
− Management
−$3,453
− Depreciation
−$9,455
Taxable income
$2,158
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$518
After-tax cash flow
$6,690/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
Norwich School District
NCES district ID
0903120
Math proficiency
19% ▼ -8.00%
Reading proficiency
29% ▼ -7.00%
Median HH income
$50,813
Composite
21.27/100
National rank
#8395
State rank
#139 of 153 in CT

Livability — Norwich

Score
81/100
State rank
#18
US rank
#1391

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norwich, CT
County
New London County · 147,197 people
City population
37,216
Metro
Norwich-New London, CT
Population (ZIP)
37,216
Household income
$65,539
Rent vs Own
44.8% rent · 55.2% own
Severe rent burden
1643.0

Population outlook (Southeastern Connecticut County) Hauer SSP2

By 2040
293,442

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 56% Hispanic / Latino 21% Two or more races 12% Black 10% Asian 7%
Hispanic origin (detail)
Mexican 3% Puerto Rican 9% Cuban 1% Dominican 3%
Common ancestry
Lithuanian 8% Romanian 5% Hispanic 4%
Foreign-born
15% · Canada, China
Languages at home
77% English-only · Spanish 11% French/Haitian/Cajun 4% Chinese 3%

Political lean MEDSL · Southeastern Connecticut

2024 margin
D (+13.0) · D 55.6% · R 42.6% · Other 1.8%
All cycles
2024: D+13.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.27%
Current HPI
261.8575
Rent YoY
▲ 6.62%
Metro
Norwich-New London, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

+209.8% since first listed
20 events — show timeline
  • 2026-04-22 Pending Smart MLS
  • 2026-04-15 Listed $325,000 Smart MLS
  • 2017-01-30 Sold (MLS) $25,000 Smart MLS
  • 2016-12-08 Listed $90,000 Smart MLS
  • 2015-02-07 Listing Removed Smart MLS
  • 2014-08-07 Listed $109,000 Smart MLS
  • 2014-05-15 Listing Removed Smart MLS
  • 2013-05-15 Listed $129,900 Smart MLS
  • 2012-01-21 Listing Removed Smart MLS
  • 2011-01-26 Listing Removed Smart MLS
  • 2011-01-21 Listed $155,000 Smart MLS
  • 2010-09-24 Listed $155,000 Smart MLS
  • 2010-06-21 Listing Removed Smart MLS
  • 2010-06-14 Listed $179,900 Smart MLS
  • 2008-01-26 Listing Removed Smart MLS
  • 2007-07-26 Listed $259,900 Smart MLS
  • 2002-03-05 Sold (MLS) $125,000 Smart MLS
  • 2001-12-06 Listed $129,900 Smart MLS
  • 1998-04-14 Listing Removed Smart MLS
  • 1997-10-14 Listed $104,900 Smart MLS

Property tax history

+0.8%/yr

Latest (2023): $4,815 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…