CashFlowRE
Sign in Sign up
29 Burr Rd
C- Composite 54.07
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 +20.0/30.0
  • ARV discount +8.9/15.0
  • 1% rule +6.8/10.0
  • DSCR +6.4/10.0
  • Livability +4.0/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$349,000

29 Burr Rd · West Hartford, CT 06002
4 bd · 2.5 ba · 1,701 sqft · SingleFamily public records · 8 Days on market
Built 1979 0.71 ac lot Est $361k · at est.

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

Listing remarks MLS

This turnkey home with golf course views has been updated to perfection and is move-in ready! With 4 bedrooms, 2.5 baths, a first floor family room plus formal living room and dining room you'll find plenty of space. Hardwood floors and fresh neutral paint are featured throughout the house. The eat-in kitchen includes new tile floors, stainless steel appliances, cherry cabinets, quartz countertops and under cabinet lighting. You'll love how it opens to the family room with a wood burning fireplace and sliders to the huge deck with golf course views. There's a first floor bedroom that makes a great office, den or playroom and a powder room that includes a laundry closet with a washer and dryer. The full shed dormer makes the upstairs bedrooms quite large. The master suite has a full bathroom with walk-in shower and double closets. There are 2 additional bedrooms with hardwood floors and another full bathroom in the hallway. The 2-car attached garage has automatic doors and a pull-down stairway leading to attic storage. The deck expands your outdoor living space and overlooks a fenced area that can be great for youngsters or pets. Updated landscaping, new shutters and uplighting enhance the curb appeal. Other improvements include a Kloter Farms shed, new roof, windows, Buderus furnace and central air conditioning. Great location near the West Hartford line. Don't miss out on a truly 'done' home!

Key facts

  • 0.71 acre lot
  • 2 garage spots
  • Built 1979

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water connected; Public sewer connected; Electric service available
  • Home design: Single-family home; Yellow exterior
  • Construction: Frame construction; Concrete foundation; Asphalt shingle roof
  • Exterior features: Partial fencing; Deck; Shed; Golf course frontage and view; Level lot

Interior

  • Kitchen: Oven/Range; Microwave; Refrigerator; Dishwasher; Disposal
  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Hot water heating (oil-fired); fuel tank located in basement; Central air conditioning
  • Interior features: 8 total rooms; Full basement; Has attic with pull-down stairs; Central air; One fireplace
  • Laundry & utility: Washer and electric dryer in the basement; Domestic hot water

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 4-bed/2.5-bath single-family listed at $349k.

Deal economics

  • At list price, monthly cash flow is $430 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $349k).
  • Cap rate 7.8% vs local median 3.3% in West Hartford — 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 79/100 on livability (#27 in CT, #1,989 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime B+; Watch: amenities F, cost of living F.
  • Bloomfield School District (suburban): math 16% / reading 30% proficiency, ranked #137 of 153 in CT (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Bloomfield High School (math 17% / reading 47%, grade F, #129 of 194 statewide, top 69%, 525 students, 58% FRL).
  • Market conditions: Rents rising (+3.1%/yr); 64 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,867 units permitted in Capitol Planning Region in 2024 (1,399 in 5+ unit buildings).
  • At $4,107/mo this rent would consume 50% of the median local household income ($98k/yr) (locally 692% 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.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 12y 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 $277k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price.
Recommended offer $349,000

Questions for the listing agent

  1. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  5. 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.
  6. 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.
  7. 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
1.18%
Cap rate
7.77%
Cash-on-cash
5.28%
DSCR
1.24
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$360,612
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
29 Burr Rd 0.00mi 4/2.5 1,701 (0%) 0mo $419,500 $247 100
48 Burr Rd 0.15mi 3/2.0 (-1) 1,911 (+12%) 14mo $455,000 $238 54
12 Grant Hill Rd 0.25mi 3/1.5 (-1) 1,820 (+7%) 18mo $330,000 $181 52
9 Mallard Dr 0.56mi 3/2.5 (-1) 1,840 (+8%) 6mo $370,000 $201 50
15 Burnwood Dr 0.47mi 4/2.0 1,891 (+11%) 12mo $400,000 $212 47
25 Burnwood Dr 0.58mi 3/2.5 (-1) 1,775 (+4%) 19mo $315,000 $177 45

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 · 3.11% rent growth · sell at horizon

5-year hold
IRR
-7.9%
Equity multiple
0.71×
Total profit
$-28,387
Equity at exit
$52,037
10-year hold
IRR
1.9%
Equity multiple
1.14×
Total profit
$13,694
Equity at exit
$30,175

Cash invested: $97,720 (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 06002

Rents YoY
3.1%
Active inventory
64
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$4,107 medium interval (Pro) →
Mortgage (P&I)
$1,830
Tax from tax record
$839 /mo · $10,064/yr
Insurance
$145
HOA
$0
Vacancy / Maint / Mgmt
$862
Net cashflow
$430

Break-even live

Break-even rent $3,562
Max offer price $349,000
Occupancy floor 85%

Sensitivity live

Price -10% $628 -5% $529 +0% $430 +5% $331 +10% $233
Rent -10% $106 -5% $268 +0% $430 +5% $592 +10% $755
Rate -1.0pp $606 -0.5pp $519 base $430 +0.5pp $340 +1.0pp $248

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
$87,250
Closing costs
$10,470
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
92 Kenmore Rd Bloomfield, CT 3.0 2.0 1952 $5,500 $2.82 11d 1 1.16mi
100 Ryefield Village Dr Bloomfield, CT 2.0–4.0 2.5 1692 $4,453 $2.63 2d 9 1.36mi
2 Francis Way Bloomfield, CT 1.0–3.0 1.0–2.0 1037 $3,194 $3.08 2d 18 1.42mi
55 Tunxis Ave Bloomfield, CT 1.0–3.0 1.0–2.0 1003 $2,850 $2.84 44d 1 1.47mi

Listing history 12 events

  1. 2026-05-21
    listed $349,000 Active
  2. 2026-05-21
    historical $349,000
  3. 2018-06-01
    soldstatus $277,000
  4. 2018-05-31
    historical 1416-char remark
    Show marketing remark (1416 chars)

    This turnkey home with golf course views has been updated to perfection and is move-in ready! With 4 bedrooms, 2.5 baths, a first floor family room plus formal living room and dining room you'll find plenty of space. Hardwood floors and fresh neutral paint are featured throughout the house. The eat-in kitchen includes new tile floors, stainless steel appliances, cherry cabinets, quartz countertops and under cabinet lighting. You'll love how it opens to the family room with a wood burning fireplace and sliders to the huge deck with golf course views. There's a first floor bedroom that makes a great office, den or playroom and a powder room that includes a laundry closet with a washer and dryer. The full shed dormer makes the upstairs bedrooms quite large. The master suite has a full bathroom with walk-in shower and double closets. There are 2 additional bedrooms with hardwood floors and another full bathroom in the hallway. The 2-car attached garage has automatic doors and a pull-down stairway leading to attic storage. The deck expands your outdoor living space and overlooks a fenced area that can be great for youngsters or pets. Updated landscaping, new shutters and uplighting enhance the curb appeal. Other improvements include a Kloter Farms shed, new roof, windows, Buderus furnace and central air conditioning. Great location near the West Hartford line. Don't miss out on a truly 'done' home!

  5. 2018-05-31
    soldstatus $277,000 Closed 1416-char remark
    Show marketing remark (1416 chars)

    This turnkey home with golf course views has been updated to perfection and is move-in ready! With 4 bedrooms, 2.5 baths, a first floor family room plus formal living room and dining room you'll find plenty of space. Hardwood floors and fresh neutral paint are featured throughout the house. The eat-in kitchen includes new tile floors, stainless steel appliances, cherry cabinets, quartz countertops and under cabinet lighting. You'll love how it opens to the family room with a wood burning fireplace and sliders to the huge deck with golf course views. There's a first floor bedroom that makes a great office, den or playroom and a powder room that includes a laundry closet with a washer and dryer. The full shed dormer makes the upstairs bedrooms quite large. The master suite has a full bathroom with walk-in shower and double closets. There are 2 additional bedrooms with hardwood floors and another full bathroom in the hallway. The 2-car attached garage has automatic doors and a pull-down stairway leading to attic storage. The deck expands your outdoor living space and overlooks a fenced area that can be great for youngsters or pets. Updated landscaping, new shutters and uplighting enhance the curb appeal. Other improvements include a Kloter Farms shed, new roof, windows, Buderus furnace and central air conditioning. Great location near the West Hartford line. Don't miss out on a truly 'done' home!

  6. 2018-05-06
    status Under Contract 1416-char remark
    Show marketing remark (1416 chars)

    This turnkey home with golf course views has been updated to perfection and is move-in ready! With 4 bedrooms, 2.5 baths, a first floor family room plus formal living room and dining room you'll find plenty of space. Hardwood floors and fresh neutral paint are featured throughout the house. The eat-in kitchen includes new tile floors, stainless steel appliances, cherry cabinets, quartz countertops and under cabinet lighting. You'll love how it opens to the family room with a wood burning fireplace and sliders to the huge deck with golf course views. There's a first floor bedroom that makes a great office, den or playroom and a powder room that includes a laundry closet with a washer and dryer. The full shed dormer makes the upstairs bedrooms quite large. The master suite has a full bathroom with walk-in shower and double closets. There are 2 additional bedrooms with hardwood floors and another full bathroom in the hallway. The 2-car attached garage has automatic doors and a pull-down stairway leading to attic storage. The deck expands your outdoor living space and overlooks a fenced area that can be great for youngsters or pets. Updated landscaping, new shutters and uplighting enhance the curb appeal. Other improvements include a Kloter Farms shed, new roof, windows, Buderus furnace and central air conditioning. Great location near the West Hartford line. Don't miss out on a truly 'done' home!

  7. 2018-04-18
    historical Under Contract - Continue to Show 1416-char remark
    Show marketing remark (1416 chars)

    This turnkey home with golf course views has been updated to perfection and is move-in ready! With 4 bedrooms, 2.5 baths, a first floor family room plus formal living room and dining room you'll find plenty of space. Hardwood floors and fresh neutral paint are featured throughout the house. The eat-in kitchen includes new tile floors, stainless steel appliances, cherry cabinets, quartz countertops and under cabinet lighting. You'll love how it opens to the family room with a wood burning fireplace and sliders to the huge deck with golf course views. There's a first floor bedroom that makes a great office, den or playroom and a powder room that includes a laundry closet with a washer and dryer. The full shed dormer makes the upstairs bedrooms quite large. The master suite has a full bathroom with walk-in shower and double closets. There are 2 additional bedrooms with hardwood floors and another full bathroom in the hallway. The 2-car attached garage has automatic doors and a pull-down stairway leading to attic storage. The deck expands your outdoor living space and overlooks a fenced area that can be great for youngsters or pets. Updated landscaping, new shutters and uplighting enhance the curb appeal. Other improvements include a Kloter Farms shed, new roof, windows, Buderus furnace and central air conditioning. Great location near the West Hartford line. Don't miss out on a truly 'done' home!

  8. 2018-03-25
    listed $279,900 Active 1416-char remark
    Show marketing remark (1416 chars)

    This turnkey home with golf course views has been updated to perfection and is move-in ready! With 4 bedrooms, 2.5 baths, a first floor family room plus formal living room and dining room you'll find plenty of space. Hardwood floors and fresh neutral paint are featured throughout the house. The eat-in kitchen includes new tile floors, stainless steel appliances, cherry cabinets, quartz countertops and under cabinet lighting. You'll love how it opens to the family room with a wood burning fireplace and sliders to the huge deck with golf course views. There's a first floor bedroom that makes a great office, den or playroom and a powder room that includes a laundry closet with a washer and dryer. The full shed dormer makes the upstairs bedrooms quite large. The master suite has a full bathroom with walk-in shower and double closets. There are 2 additional bedrooms with hardwood floors and another full bathroom in the hallway. The 2-car attached garage has automatic doors and a pull-down stairway leading to attic storage. The deck expands your outdoor living space and overlooks a fenced area that can be great for youngsters or pets. Updated landscaping, new shutters and uplighting enhance the curb appeal. Other improvements include a Kloter Farms shed, new roof, windows, Buderus furnace and central air conditioning. Great location near the West Hartford line. Don't miss out on a truly 'done' home!

  9. 2014-11-10
    soldstatus $242,500
  10. 2014-11-07
    soldstatus $242,500 247-char remark
    Show marketing remark (247 chars)

    Just cant wait for you to see this wonderful home! It is sooo nice: fam rm with frpl, newer cherry kitchen and stainless appl, large formal liv and dine rooms, 3 or 4 beds & 2.5 Remodeled baths. Fabulous location backing up to tumblebrook cc!!

  11. 2014-08-28
    listed $248,800 247-char remark
    Show marketing remark (247 chars)

    Just cant wait for you to see this wonderful home! It is sooo nice: fam rm with frpl, newer cherry kitchen and stainless appl, large formal liv and dine rooms, 3 or 4 beds & 2.5 Remodeled baths. Fabulous location backing up to tumblebrook cc!!

  12. 1995-02-27
    soldstatus $155,000

ⓘ 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
$10,064 · $839/mo
Projected year-2 tax
$10,064 · $839/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$49,284
− Mortgage interest
−$19,549
− Property taxes
−$10,064
− Insurance
−$1,745
− Repairs & maintenance
−$3,943
− Management
−$3,943
− Depreciation
−$10,153
Taxable loss
−$113
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$27
After-tax cash flow
$5,190/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
Bloomfield School District
NCES district ID
0900330
Math proficiency
16% ▼ -13.00%
Reading proficiency
30% ▼ -12.00%
Median HH income
$71,180
Composite
22.37/100
National rank
#8120
State rank
#137 of 153 in CT

Livability — West Hartford

Score
79/100
State rank
#27
US rank
#1989

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Hartford County · 754,208 people
City population
63,441
Metro
Hartford-East Hartford-Middletown, CT
Population (ZIP)
21,865
Household income
$98,162
Rent vs Own
28.8% rent · 71.2% own
Severe rent burden
692.0

Population outlook (Capitol County) Hauer SSP2

By 2040
1,063,519

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Black 54% White 30% Hispanic / Latino 8% Two or more races 6% Asian 4%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Romanian 2% Lithuanian 2% Scotch-Irish 2%
Foreign-born
25% · Canada, Vietnam, China
Languages at home
82% English-only · Spanish 6% Other Indo-European 2% French/Haitian/Cajun 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
▼ -175.76%
Current HPI
198.4604
Rent YoY
▲ 3.11%
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

+125.2% since first listed
12 events — show timeline
  • 2026-05-21 Listed $349,000 Smart MLS
  • 2026-05-21 Coming Soon $349,000 Smart MLS
  • 2018-06-01 Sold (Public Records) $277,000 Public Records
  • 2018-05-31 Listing Removed Smart MLS
  • 2018-05-31 Sold (MLS) $277,000 Smart MLS
  • 2018-05-06 Pending Smart MLS
  • 2018-04-18 Contingent Smart MLS
  • 2018-03-25 Listed $279,900 Smart MLS
  • 2014-11-10 Sold (Public Records) $242,500 Public Records
  • 2014-11-07 Sold (MLS) $242,500 Smart MLS
  • 2014-08-28 Listed $248,800 Smart MLS
  • 1995-02-27 Sold (Public Records) $155,000 Public Records

Property tax history

+3.7%/yr

Latest (2025): $10,064 · +42.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…