2 bd · 1.0 ba ·
2,240 sqft ·
Built 1956
· SingleFamily
· Under Contract
· 49 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$5,738/mo
Mortgage (P&I)
−$3,666
Tax + insurance
−$935
HOA
−$0
Vac / Maint / Mgmt
−$1,205
Net cashflow
$-68/mo
Annual
$-813/yr
Cap rate
6.18%
Cash-on-cash
-0.42%
DSCR
0.98
1% rule
0.82%
Cash to close
$195,720
Investor read
This is a 2-bed/1.0-bath single-family listed at $699k.
At list price, monthly cash flow is $-68 ($-813/yr) — negative.
To cash-flow at today's rent, offer at most $687k (1.7% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $574k (17.9% below list).
It's been on market 49 days — a 3% lower offer ($678k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $574k (17.9% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $21k of value loss. Plan a longer hold.
Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
Westport School District (suburban): math 74% / reading 82% proficiency, ranked #3 of 153 in CT (top 2%) — strong family-tenant draw, lease renewals of 3-5y typical; only 2% free/reduced lunch — higher-income household profile.
Zoned schools: Green'S Farms School (math 81% / reading 85%, grade A+, #10 of 553 statewide, top 2%, 442 students, 2% FRL); Bedford Middle School (math 73% / reading 79%, grade A, #4 of 175 statewide, top 2%, 729 students, 3% FRL); Staples High School (math 76% / reading 92%, grade A, #3 of 194 statewide, top 1%, 1,686 students, 2% FRL) — zoned schools at 2% FRL track the district average.
Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+5.6%/yr); 196 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,151 units permitted in Western Connecticut Planning Region in 2024 (714 in 5+ unit buildings).
3 sale attempts since 31y 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 $243k; list at $699k implies a 188% gain — meaningful room to come down on a strong offer.
Climate carrying-cost: moderate flood risk; major wind risk, 72% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 49 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
Built in 1956 — 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.
The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
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 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.
CashFlowRE · CFR-WB86YK0B3QW33V
· Data 5 days agocashflowre.app · 2026-05-29