Multi-family
34 Jouvette St · New Bedford, MA
Flood risk 3/10 · Minor
- FEMA flood zone
- X
- Chance of flooding over 30 yrs
- 0.12%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $915 – $1,699
Heat risk 6/10 · Moderate
- Hot days now (above 94°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 8/10 · Major
- Chance of severe wind over 30 yrs
- 80.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 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 +14.0/30.0
- ARV discount +13.5/15.0
- Appreciation +8.3/10.0
- DSCR +4.3/10.0
- Livability +3.4/5.0
- 1% rule +3.2/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +1.9/10.0
$399,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records
Listing remarks MLS
Priced for a quick sale. Exterior and interior need work. 203K loan, conventional or cash sale only.
Key facts
- Off street parking
- Private yard
- Large kitchen
Tags
Property features AI
Finance
- Other: Active listing
- HOA & community: Not a senior community
Exterior
- Parking: Paved driveway; 2 open parking spaces
- Utilities: Public water; Public sewer
- Home design: Multi-family property; 2 stories; Two-level building with units on single floors
- Construction: Built (year per public records)
- Exterior features: Approximately 1 to 2 miles to the beach
Interior
- Bathrooms: 2 full bathrooms; 1 half bathroom
- Interior features: Total of 11 rooms; Full basement
Neighborhood map
What this means for you Summary
Snapshot
- This is a 6-bed/2.5-bath multifamily listed at $400k.
Deal economics
- At list price, monthly cash flow is $54 ($646/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 $328k (17.9% below list).
- Recommended offer: $328k (17.9% below list) — sets the bar for 1% rule.
- Cap rate 6.5% vs local median 3.7% in New Bedford — 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 67/100 on livability (#155 in MA) — a middle-class / working-renter tenant base. Strengths: health & safety A+, housing B+; Watch: cost of living C-, schools D, employment D.
- New Bedford (suburban): math 17% / reading 28% proficiency, ranked #287 of 302 in MA (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: 22 active listings in the ZIP; 760 units permitted in Bristol County in 2024 (142 in 5+ unit buildings).
Forward outlook
- In year one you build about $29k of equity ($3k loan paydown + $27k appreciation (6.7% local appreciation)).
- Bristol County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
- At projected returns (6.7% appreciation + 3.0% rent growth), your $112k cash investment doubles in ~4 years — after that, you're playing with house money.
- By year 2, paydown + projected appreciation supports a ~$47k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
- 2 sale attempts since 11y 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 $65k; list at $400k implies a 515% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1896 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: severe wind risk, 80% 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
- Built in 1896 — 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
- 0.82% ✗
- Cap rate
- 6.45%
- Cash-on-cash
- 0.58%
- DSCR
- 1.03
- GRM
- 10.1
CMA / ARV
- ARV (median comp)
- $461,062
- List price
- $399,900
- Delta
- -2.40%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 35 Jouvette St | 0.02mi | 6/2.0 | 2,200 (+6%) | 10mo | $508,000 | $231 | 80 |
| 92 Rockland St | 0.40mi | 5/3.0 (-1) | 2,039 (-2%) | 2mo | $440,000 | $216 | 69 |
| 160 Purchase St | 0.39mi | 6/3.0 | 2,159 (+4%) | 6mo | $525,000 | $243 | 69 |
| 10 Mulberry St | 0.57mi | 6/2.0 | 2,104 (+1%) | 6mo | $465,000 | $221 | 64 |
| 42 Division St | 0.16mi | 6/3.0 | 1,817 (-13%) | 7mo | $417,000 | $229 | 64 |
| 93 Sidney St | 0.58mi | 6/2.0 | 2,084 (0%) | 9mo | $575,000 | $276 | 63 |
| 178 Thompson St | 0.55mi | 5/2.5 (-1) | 2,149 (+3%) | 6mo | $495,000 | $230 | 59 |
| 1 Sylvia Ct | 0.31mi | 6/3.0 | 2,360 (+13%) | 7mo | $530,000 | $225 | 56 |
| 152 Washington St | 0.59mi | 5/3.0 (-1) | 2,208 (+6%) | 5mo | $605,000 | $274 | 51 |
| 46 Larch St | 0.48mi | 5/3.0 (-1) | 2,338 (+12%) | 6mo | $555,900 | $238 | 45 |
| 39 Bay St | 0.75mi | 5/2.0 (-1) | 2,190 (+5%) | 8mo | $505,000 | $231 | 43 |
| 81 Willard St | 0.72mi | 6/2.0 | 2,356 (+13%) | 12mo | $562,000 | $239 | 33 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
6.66% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 17.4%
- Equity multiple
- 2.20×
- Total profit
- $134,578
- Equity at exit
- $268,177
- IRR
- 16.9%
- Equity multiple
- 4.48×
- Total profit
- $389,466
- Equity at exit
- $501,516
Cash invested: $111,972 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 20 Strongly Tenant-Friendly
- State Massachusetts
- 20 Strongly Tenant-Friendly · D+15
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 02744
- Home prices YoY
- 1.6%
- Active inventory
- 22
- Price-to-rent
- 20.3×
Monthly cashflow live
- Estimated rent
- $3,285 high interval (Pro) →
- Mortgage (P&I)
- −$2,097
- Tax from tax record
- −$278 /mo · $3,331/yr
- Insurance
- −$167
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$690
- Net cashflow
- $54
Break-even live
Sensitivity live
| Price | -10% $280 | -5% $167 | +0% $54 | +5% $-59 | +10% $-173 |
|---|---|---|---|---|---|
| Rent | -10% $-206 | -5% $-76 | +0% $54 | +5% $184 | +10% $313 |
| Rate | -1.0pp $255 | -0.5pp $156 | base $54 | +0.5pp $-50 | +1.0pp $-155 |
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 1 | $3,284 |
| #1 | 2 | 1 | $1,642 |
| #2 | 2 | 1 | $1,642 |
| Total (2 units) | $3,285 | ||
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
- $99,975
- Closing costs
- $11,997
- 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.
Listing history 15 events
-
2026-06-18days on market $399,900 Active 12 DOM
-
2026-06-17days on market $399,900 Active 11 DOM
-
2026-06-16days on market $399,900 Active 10 DOM
-
2026-06-15days on market $399,900 Active 9 DOM
-
2026-06-13statusdays on market $399,900 Active 7 DOM
-
2026-06-09days on market $399,900 New 3 DOM
-
2026-06-08days on market $399,900 New 2 DOM
-
2026-06-07pricestatusdays on market $399,900 New 1 DOM
-
2026-05-31days on market $450,000 Active 199 DOM
-
2026-05-13price $450,000 472-char remark
-
2026-01-29price $474,900 472-char remark
-
2025-11-13$489,000 New 472-char remark
-
2015-05-29soldstatus $65,000 Sold 102-char remark
Show marketing remark (102 chars)
Priced for a quick sale. Exterior and interior need work. 203K loan, conventional or cash sale only.
-
2015-04-30status Under Agreement 102-char remark
Show marketing remark (102 chars)
Priced for a quick sale. Exterior and interior need work. 203K loan, conventional or cash sale only.
-
2015-04-27$75,000 New 102-char remark
Show marketing remark (102 chars)
Priced for a quick sale. Exterior and interior need work. 203K loan, conventional or cash sale only.
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast MA · Partial reset (capped growth)
- Current annual tax
- $3,331 · $278/mo
- Projected year-2 tax
- $4,125 · $344/mo
- Expected delta
- +$794/yr (+$66/mo · 23.8%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 3/10 Moderate FEMA zone X · 12% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 6/10 Major 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
- Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
- $39,420
- − Mortgage interest
- −$22,401
- − Property taxes
- −$3,331
- − Insurance
- −$2,000
- − Repairs & maintenance
- −$3,154
- − Management
- −$3,154
- − Depreciation
- −$11,633
- Taxable loss
- −$6,252
- Est. tax savings @ 24.0%
- +$1,500
- After-tax cash flow
- $2,146/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 Bedford
- NCES district ID
- 2508430
- Math proficiency
- 17% ▼ -14.00%
- Reading proficiency
- 28% ▼ -6.00%
- Median HH income
- $37,901
- Composite
- 18.79/100
- National rank
- #8869
- State rank
- #287 of 302 in MA
Livability — New Bedford
- Score
- 67/100
- State rank
- #155
- US rank
- #10150
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- New Bedford, MA
- County
- Bristol County · 342,083 people
- City population
- 76,528
- Metro
- Providence-Warwick, RI-MA
- Population (ZIP)
- 12,716
- Household income
- $58,675
- Rent vs Own
- Severe rent burden
- 811.0
Population outlook (Bristol County) Hauer SSP2
- Today (2025)
- 570,212 people
- By 2030
- 571,181 · +0.2%
- By 2040
- 565,389 · -0.8%
- By 2050
- 552,141 · -3.2%
- By 2075
- 520,923 · -8.6%
- By 2100
- 474,363 · -16.8%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.61)
- Race & ethnicity
- White 57% Hispanic / Latino 27% Two or more races 20% Black 4%
- Hispanic origin (detail)
- Puerto Rican 17% Dominican 2%
- Common ancestry
- Russian 34% Lithuanian 5% Romanian 3%
- Foreign-born
- 24% · Canada
- Languages at home
- 57% English-only · Other Indo-European 22% Spanish 17% French/Haitian/Cajun 3%
Political lean MEDSL · Bristol
- 2024 margin
- Toss-up / Even · D 49.8% · R 48.5% · Other 1.8%
- 2008→2024 swing
- -21.9pp toward R · 2008: 23.2pp · 2024: 1.3pp
- All cycles
- 2024: D+1.3 2020: D+12.0 2016: D+9.3 2012: D+20.5 2008: D+23.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 6.66%
- Current HPI
- 417.5735
- Rent YoY
- —
- Metro
- Providence-Warwick, RI-MA
- State GDP YoY
- ▲ 2.28%
- F500 in state
- 38
Industry mix (Fortune 500 HQ in MA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Technology | 3 | $17B |
|
||
| Insurance | 2 | $84B |
|
||
| Retail | 2 | $76B |
|
||
| Life Sciences | 1 | $43B |
|
||
| Energy Technology | 1 | $31B |
|
||
| Aerospace / Defense | 1 | $18B |
|
||
Price history
+433.2% since first listed4 events — show timeline
- 2026-06-06 Listed $399,900 MLS PIN
- 2015-05-29 Sold (MLS) $65,000 MLS PIN
- 2015-04-30 Pending — MLS PIN
- 2015-04-27 Listed $75,000 MLS PIN
Property tax history
+2.9%/yrLatest (2023): $3,331 · +13.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…