CashFlowRE
Sign in Sign up
34 Jouvette St Multi-family
C- Composite 53.53
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

34 Jouvette St · New Bedford, MA 02744
6 bd · 2.5 ba · 2,083 sqft · MultiFamily public records · 12 Days on market
Built 1896 3,202 sqft lot $192/sqft · 15% below area Est $461k · 13% under

🖨 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

MULTI-FAMILY PROPERTYPRIVATE YARDLARGE KITCHENOFF STREET PARKING

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

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 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.
Recommended offer $328,500 (17.9% below list)

Questions for the listing agent

  1. Built in 1896 — 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 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?
  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 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

5-year hold
IRR
17.4%
Equity multiple
2.20×
Total profit
$134,578
Equity at exit
$268,177
10-year hold
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
Cambridge / Boston historically rent-controlled (preempted 1994 but consideration ongoing); strong tenant protections; court backlogs.

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

Break-even rent $3,217
Max offer price $399,900
Occupancy floor 93%

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)

UnitsBedsBathsEst. rent
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

  1. 2026-06-18
    days on market $399,900 Active 12 DOM
  2. 2026-06-17
    days on market $399,900 Active 11 DOM
  3. 2026-06-16
    days on market $399,900 Active 10 DOM
  4. 2026-06-15
    days on market $399,900 Active 9 DOM
  5. 2026-06-13
    statusdays on market $399,900 Active 7 DOM
  6. 2026-06-09
    days on market $399,900 New 3 DOM
  7. 2026-06-08
    days on market $399,900 New 2 DOM
  8. 2026-06-07
    pricestatusdays on marketlisting id $399,900 New 1 DOM
  9. 2026-05-31
    days on market $450,000 Active 199 DOM
  10. 2026-05-13
    price $450,000 472-char remark
  11. 2026-01-29
    price $474,900 472-char remark
  12. 2025-11-13
    listed $489,000 New 472-char remark
  13. 2015-05-29
    soldstatus $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.

  14. 2015-04-30
    status 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.

  15. 2015-04-27
    listed $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
combined federal + state — saved on this device
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

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

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
65.6% rent · 34.4% 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

Price history

+433.2% since first listed
4 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%/yr

Latest (2023): $3,331 · +13.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…