CashFlowRE
Sign in Sign up
64 Connecticut Ave Triplex
C Composite 57.83
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 +24.9/30.0
  • ARV discount +8.9/15.0
  • DSCR +8.1/10.0
  • 1% rule +5.7/10.0
  • Livability +3.7/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$525,000

64 Connecticut Ave · New London, CT 06320
6 bd · 3.0 ba · 3,389 sqft · MultiFamily public records · 48 Days on market
Built 1900 4,791 sqft lot Est $542k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Exceptionally clean, well-maintained, and rarely available, this 3-family property stands out from the rest! Pride of ownership is evident throughout, making this one of the nicest multi-family homes you'll find in the county! The building features three well-sized units: Unit 1 offers 3 bedrooms, 1 bath, and approximately 1,232 Sq/Ft; Unit 2 includes 2 bedrooms, 1 bath, also approximately 1,232 Sq/Ft; and Unit 3 features 2 bedrooms, 1 bath with 925 Sq/Ft. All utilities are separately metered for ease of management and added value. Heating and hot water are primarily fueled by low-maintenance natural gas, with the first floor unit utilizing oil. The exterior is equally well cared for, featu

Key facts

  • 4,791 sq ft lot
  • 4 parking spots
  • Built 1900

Property features AI

Finance

  • Other:
  • Financial info:
  • HOA & community:

Exterior

  • Parking: Paved driveway (private, paved, gravel); Off-street parking; Driveway; 4 total parking spaces
  • Security:
  • Utilities: Public water connected; Public sewer connected; Hot water: natural gas and oil; includes 50 and 40 gallon tanks; Fuel tank located in basement; Energy features: extra insulation, thermopane windows
  • Home design: Multi-family property (3-family)
  • Construction: Frame construction; Vinyl siding; Asphalt shingle roof; Concrete and stone foundation; Peach exterior color
  • Exterior features: Sidewalk; Garden area; Covered deck; City views; Level lot

Interior

  • Kitchen:
  • Bedrooms: 7 bedrooms
  • Flooring:
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Baseboard and hot water heat; Heating fueled by natural gas and oil
  • Interior features: Thermostat(s); Ceiling fans; Full basement with walk-out and concrete floor; Basement has hookups
  • Laundry & utility: Laundry in basement with basement hook-ups

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 3 × 2-bed/1.0-bath units multifamily listed at $525k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $376/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $525k).
  • Recommended offer: $509k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 4.3% in New London — 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 74/100 on livability (#66 in CT, #4,772 nationally) — a middle-class / working-renter tenant base. Strengths: health & safety A+, housing A-, crime B+; Watch: employment D+, schools F, amenities F.
  • New London School District (urban): math 11% / reading 21% proficiency, ranked #149 of 153 in CT (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 69 active listings in the ZIP; 487 units permitted in Southeastern Connecticut Planning Region in 2024 (244 in 5+ unit buildings).
  • At $5,598/mo this rent would consume 114% of the median local household income ($59k/yr) (locally 2014% 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 $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($509k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 25y 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 $118k; list at $525k implies a 345% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $509,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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.
  8. 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.
  9. 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
1.07%
Cap rate
8.87%
Cash-on-cash
9.20%
DSCR
1.41
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$542,240
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
64 Connecticut Ave 0.00mi 7/3.0 (+1) 3,389 (0%) 0mo $550,000 $162 95
59 Connecticut Ave 0.03mi 6/3.0 3,318 (-2%) 6mo $225,000 $68 90
118 Connecticut Ave 0.15mi 6/4.0 3,096 (-9%) 7mo $480,000 $155 69
35 Denison Ave 0.63mi 6/3.0 3,354 (-1%) 1mo $510,000 $152 68
142 Montauk Ave 0.60mi 5/4.0 (-1) 3,495 (+3%) 6mo $479,000 $137 52
44 Franklin St 0.30mi 5/5.0 (-1) 3,179 (-6%) 12mo $525,000 $165 52
16 Tilley St 0.51mi 5/3.0 (-1) 3,110 (-8%) 7mo $495,000 $159 52
58 Colman St 0.31mi 7/3.0 (+1) 3,005 (-11%) 15mo $491,000 $163 49
65 Shaw St 0.42mi 7/5.0 (+1) 3,557 (+5%) 13mo $595,000 $167 48
32 Moore Ave 0.53mi 5/2.5 (-1) 2,932 (-14%) 5mo $470,000 $160 41

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 · 0.7% rent growth · sell at horizon

5-year hold
IRR
-4.9%
Equity multiple
0.82×
Total profit
$-26,088
Equity at exit
$78,279
10-year hold
IRR
2.1%
Equity multiple
1.13×
Total profit
$19,585
Equity at exit
$45,392

Cash invested: $147,000 (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 06320

Home prices YoY
-20.7%
Rents YoY
0.7%
Active inventory
69
Price-to-rent
23.4×

Monthly cashflow live

Estimated rent
$5,598 high interval (Pro) →
Mortgage (P&I)
$2,753
Tax from tax record
$324 /mo · $3,884/yr
Insurance
$219
HOA
$0
Vacancy / Maint / Mgmt
$1,176
Net cashflow
$1,127

Break-even live

Break-even rent $4,172
Max offer price $525,000
Occupancy floor 75%

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

UnitsBedsBathsEst. rent
Total (3 units) $5,598

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
$131,250
Closing costs
$15,750
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 20 events

  1. 2026-06-09
    status $525,000 Under Contract 48 DOM
  2. 2026-06-08
    days on market $525,000 Under Contract - Continue to Show 48 DOM
  3. 2026-06-07
    days on market $525,000 Under Contract - Continue to Show 47 DOM
  4. 2026-06-05
    days on market $525,000 Under Contract - Continue to Show 44 DOM
  5. 2026-06-03
    days on market $525,000 Under Contract - Continue to Show 43 DOM
  6. 2026-06-02
    days on market $525,000 Under Contract - Continue to Show 42 DOM
  7. 2026-06-01
    days on market $525,000 Under Contract - Continue to Show 41 DOM
  8. 2026-05-31
    days on market $525,000 Under Contract - Continue to Show 40 DOM
  9. 2026-05-30
    days on market $525,000 Under Contract - Continue to Show 39 DOM
  10. 2026-04-24
    historical Under Contract - Continue to Show
  11. 2026-04-22
    listed $525,000 Active
  12. 2026-04-15
    historical $525,000
  13. 2008-06-10
    historical
  14. 2008-01-28
    listed $329,900
  15. 2008-01-10
    historical
  16. 2007-07-10
    listed $329,900
  17. 2002-01-28
    soldstatus $118,000
  18. 2002-01-28
    soldstatus $118,000
  19. 2001-08-11
    listed $117,995
  20. 1987-06-26
    soldstatus $121,000

ⓘ 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
$3,884 · $324/mo
Projected year-2 tax
$7,560 · $630/mo
Expected delta
+$3,676/yr (+$306/mo · 94.6%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 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 3/10 Moderate 3 unhealthy d/yr today · 4 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
$67,176
− Mortgage interest
−$29,408
− Property taxes
−$3,884
− Insurance
−$2,625
− Repairs & maintenance
−$5,374
− Management
−$5,374
− Depreciation
−$15,273
Taxable income
$5,238
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,257
After-tax cash flow
$12,265/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 London School District
NCES district ID
0902820
Math proficiency
11% ▼ -11.00%
Reading proficiency
21% ▼ -11.00%
Median HH income
$40,640
Composite
13.66/100
National rank
#9502
State rank
#149 of 153 in CT

Livability — New London

Score
74/100
State rank
#66
US rank
#4772

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New London, CT
County
New London County · 147,197 people
City population
27,703
Metro
Norwich-New London, CT
Population (ZIP)
27,703
Household income
$59,170
Rent vs Own
63.9% rent · 36.1% own
Severe rent burden
2014.0

Population outlook (Southeastern Connecticut County) Hauer SSP2

By 2040
293,442

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 45% Hispanic / Latino 34% Black 13% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 17% Dominican 7%
Common ancestry
Romanian 3% Hispanic 3% Lithuanian 1%
Foreign-born
19% · Canada, Jamaica
Languages at home
67% English-only · Spanish 27% French/Haitian/Cajun 2% Other Indo-European 1%

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
▼ -71.39%
Current HPI
273.3024
Rent YoY
▲ 0.70%
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

+333.9% since first listed
11 events — show timeline
  • 2026-04-24 Contingent Smart MLS
  • 2026-04-22 Listed $525,000 Smart MLS
  • 2026-04-15 Coming Soon $525,000 Smart MLS
  • 2008-06-10 Listing Removed Smart MLS
  • 2008-01-28 Listed $329,900 Smart MLS
  • 2008-01-10 Listing Removed Smart MLS
  • 2007-07-10 Listed $329,900 Smart MLS
  • 2002-01-28 Sold (Public Records) $118,000 Public Records
  • 2002-01-28 Sold (MLS) $118,000 Smart MLS
  • 2001-08-11 Listed $117,995 Smart MLS
  • 1987-06-26 Sold (Public Records) $121,000 Public Records

Property tax history

+0.8%/yr

Latest (2023): $3,884 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…