Duplex
67 Peck St · Norwich, CT
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $829 – $1,539
Heat risk 5/10 · Moderate
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 64.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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 1885 — 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?
- 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.
- 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.
- 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
- IRR
- -0.2%
- Equity multiple
- 0.99×
- Total profit
- $-781
- Equity at exit
- $48,459
- 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
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
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 3 | 1 | $3,598 |
| #1 | 3 | 1 | $1,799 |
| #2 | 3 | 1 | $1,799 |
| 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
-
2026-06-19days on market $325,000 Active 9 DOM
-
2026-06-18days on market $325,000 Active 8 DOM
-
2026-06-17status $325,000 Active 7 DOM
-
2026-04-22status Under Contract
-
2026-04-15$325,000 Active
-
2017-01-30soldstatus $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
-
2016-12-08$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
-
2015-02-07historical
-
2014-08-07$109,000
-
2014-05-15historical
-
2013-05-15$129,900
-
2012-01-21historical
-
2011-01-26historical
-
2011-01-21$155,000
-
2010-09-24$155,000
-
2010-06-21historical
-
2010-06-14$179,900
-
2008-01-26historical
-
2007-07-26$259,900
-
2002-03-05soldstatus $125,000
-
2001-12-06$129,900
-
1998-04-14historical
-
1997-10-14$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
- 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
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
- 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 |
|---|---|---|
| Industrial Machinery | 4 | $38B |
|
||
| Insurance | 3 | $71B |
|
||
| Financial Services | 2 | $25B |
|
||
| Transportation / Logistics | 2 | $18B |
|
||
| Healthcare | 1 | $247B |
|
||
| Telecommunications | 1 | $55B |
|
||
Price history
+209.8% since first listed20 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%/yrLatest (2023): $4,815 · +0.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…