CashFlowRE
Sign in Sign up
381 Bennetts Farm Rd
C Composite 57.08
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 +16.6/30.0
  • ARV discount +15.0/15.0
  • Schools +7.1/10.0
  • DSCR +5.2/10.0
  • 1% rule +4.3/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$390,000

381 Bennetts Farm Rd · Ridgefield, CT 06877
3 bd · 1.0 ba · 828 sqft · SingleFamily public records · 352 Days on market
Built 1958 10,018 sqft lot $471/sqft · 17% below area Est $472k · 17% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CHARMING COUNTRY HOME-in the heart of Ridgefield, situated in a lovely neighborhood setting with winding country roads, lakes, & ponds along the way. Despite its serene location, it is just minutes from town amenities offering an amazing variety of social activities, a gorgeous library, including highly rated schools, wonderful shopping, restaurants, parks, hiking trails & equestrian facilities. Easy access to major commuter highways and freeways, train services. This property cannot be shown. Sold As Is.

Key facts

  • Wonderful shopping
  • Highly rated schools
  • Country home

Tags

COUNTRY HOMEWINDING COUNTRY ROADSLAKESPONDSHIGHLY RATED SCHOOLSWONDERFUL SHOPPING

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-bed/1.0-bath single-family listed at $390k.

Deal economics

  • At list price, monthly cash flow is $238 ($3k/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 $361k (7.5% below list).
  • Recommended offer: $343k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 2.5% in Ridgefield — 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 78/100 on livability (#38 in CT, #2,615 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, cost of living F.
  • Ridgefield School District (suburban): math 69% / reading 79% proficiency, ranked #6 of 153 in CT (top 4%) — strong family-tenant draw, lease renewals of 3-5y typical; only 2% free/reduced lunch — higher-income household profile.
  • Market conditions: 140 active listings in the ZIP; high-income renter base; 1,151 units permitted in Western Connecticut Planning Region in 2024 (714 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 352 days — a 12% lower offer ($343k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 21y ago; this cycle's ask has dropped $30k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $343,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 352 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.93%
Cap rate
7.03%
Cash-on-cash
2.62%
DSCR
1.12
GRM
9.0

CMA / ARV

ARV (median comp)
$472,500
List price
$390,000
Delta
-17.46%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
411 Bennetts Farm Rd 0.14mi 3/1.0 828 (0%) 1mo $520,000 $628 93
109 Mountain Rd 0.63mi 2/1.0 (-1) 821 (-1%) 1mo $425,000 $518 64

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.2%
Equity multiple
0.56×
Total profit
$-48,037
Equity at exit
$58,150
10-year hold
IRR
-3.0%
Equity multiple
0.80×
Total profit
$-22,299
Equity at exit
$33,720

Cash invested: $109,200 (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 06877

Active inventory
140
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$3,608 medium interval (Pro) →
Mortgage (P&I)
$2,045
Tax from tax record
$405 /mo · $4,855/yr
Insurance
$162
HOA
$0
Vacancy / Maint / Mgmt
$758
Net cashflow
$238

Break-even live

Break-even rent $3,307
Max offer price $390,000
Occupancy floor 88%

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
$97,500
Closing costs
$11,700
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 32 events

  1. 2026-06-18
    days on market $390,000 Active 352 DOM
  2. 2026-06-17
    days on market $390,000 Active 351 DOM
  3. 2026-06-16
    days on market $390,000 Active 350 DOM
  4. 2026-06-15
    days on market $390,000 Active 349 DOM
  5. 2026-06-13
    days on market $390,000 Active 347 DOM
  6. 2026-06-13
    days on market $390,000 Active 346 DOM
  7. 2026-06-10
    days on market $390,000 Active 344 DOM
  8. 2026-06-09
    days on market $390,000 Active 343 DOM
  9. 2026-06-08
    days on market $390,000 Active 342 DOM
  10. 2026-06-07
    days on market $390,000 Active 341 DOM
  11. 2026-06-05
    days on market $390,000 Active 338 DOM
  12. 2026-06-03
    days on market $390,000 Active 337 DOM
  13. 2026-06-03
    days on market $390,000 Active 336 DOM
  14. 2026-06-01
    days on market $390,000 Active 335 DOM
  15. 2026-05-31
    days on market $390,000 Active 334 DOM
  16. 2026-04-14
    status Active 518-char remark
    Show marketing remark (518 chars)

    CHARMING COUNTRY HOME-in the heart of Ridgefield, situated in a lovely neighborhood setting with winding country roads, lakes, & ponds along the way. Despite its serene location, it is just minutes from town amenities offering an amazing variety of social activities, a gorgeous library, including highly rated schools, wonderful shopping, restaurants, parks, hiking trails & equestrian facilities. Easy access to major commuter highways and freeways, train services. This property cannot be shown. Sold As Is.

  17. 2026-04-07
    historical 518-char remark
    Show marketing remark (518 chars)

    CHARMING COUNTRY HOME-in the heart of Ridgefield, situated in a lovely neighborhood setting with winding country roads, lakes, & ponds along the way. Despite its serene location, it is just minutes from town amenities offering an amazing variety of social activities, a gorgeous library, including highly rated schools, wonderful shopping, restaurants, parks, hiking trails & equestrian facilities. Easy access to major commuter highways and freeways, train services. This property cannot be shown. Sold As Is.

  18. 2026-03-05
    price $390,000 518-char remark
    Show marketing remark (518 chars)

    CHARMING COUNTRY HOME-in the heart of Ridgefield, situated in a lovely neighborhood setting with winding country roads, lakes, & ponds along the way. Despite its serene location, it is just minutes from town amenities offering an amazing variety of social activities, a gorgeous library, including highly rated schools, wonderful shopping, restaurants, parks, hiking trails & equestrian facilities. Easy access to major commuter highways and freeways, train services. This property cannot be shown. Sold As Is.

  19. 2025-08-16
    price $400,000 518-char remark
    Show marketing remark (518 chars)

    CHARMING COUNTRY HOME-in the heart of Ridgefield, situated in a lovely neighborhood setting with winding country roads, lakes, & ponds along the way. Despite its serene location, it is just minutes from town amenities offering an amazing variety of social activities, a gorgeous library, including highly rated schools, wonderful shopping, restaurants, parks, hiking trails & equestrian facilities. Easy access to major commuter highways and freeways, train services. This property cannot be shown. Sold As Is.

  20. 2025-06-23
    listed $419,900 Active 518-char remark
    Show marketing remark (518 chars)

    CHARMING COUNTRY HOME-in the heart of Ridgefield, situated in a lovely neighborhood setting with winding country roads, lakes, & ponds along the way. Despite its serene location, it is just minutes from town amenities offering an amazing variety of social activities, a gorgeous library, including highly rated schools, wonderful shopping, restaurants, parks, hiking trails & equestrian facilities. Easy access to major commuter highways and freeways, train services. This property cannot be shown. Sold As Is.

  21. 2025-06-15
    historical
  22. 2024-11-12
    listed $419,900 Active
  23. 2024-11-08
    historical
  24. 2024-08-16
    listed $419,900 Active
  25. 2024-08-16
    historical
  26. 2024-05-15
    listed $419,900 Active
  27. 2007-01-31
    historical
  28. 2006-04-21
    listed $389,900
  29. 2006-04-21
    historical
  30. 2006-02-01
    listed $429,900
  31. 2006-01-31
    historical
  32. 2005-09-14
    listed $459,000

ⓘ 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
$4,855 · $405/mo
Projected year-2 tax
$6,600 · $550/mo
Expected delta
+$1,746/yr (+$145/mo · 36.0%)

ⓘ 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 4/10 Moderate 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$43,295
− Mortgage interest
−$21,846
− Property taxes
−$4,855
− Insurance
−$1,950
− Repairs & maintenance
−$3,464
− Management
−$3,464
− Depreciation
−$11,345
Taxable loss
−$3,629
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$871
After-tax cash flow
$3,727/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
Ridgefield School District
NCES district ID
0903810
Math proficiency
69% ▼ -9.00%
Reading proficiency
79% ▼ -6.00%
Median HH income
$140,316
Composite
71.28/100
National rank
#231
State rank
#6 of 153 in CT

Livability — Ridgefield

Score
78/100
State rank
#38
US rank
#2615

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lakes East, CT
County
Fairfield County · 765,532 people
City population
25,110
Metro
Bridgeport-Stamford-Norwalk, CT
Population (ZIP)
25,110
Household income
$179,219
Rent vs Own
16.5% rent · 83.5% own
Severe rent burden
365.0

Population outlook (Western Connecticut County) Hauer SSP2

By 2040
685,031

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 7% Hispanic / Latino 6% Asian 4% Black 2%
Hispanic origin (detail)
Puerto Rican 1% Dominican 1%
Common ancestry
Romanian 5% Slovak 2% Lithuanian 2%
Foreign-born
12% · Canada, South Korea, China
Languages at home
85% English-only · Other Indo-European 7% Spanish 3% Russian/Polish/Slavic 2%

Political lean MEDSL · Western Connecticut

2024 margin
D (+19.1) · D 58.8% · R 39.7% · Other 1.6%
All cycles
2024: D+19.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -449.63%
Current HPI
234.8817
Rent YoY
Metro
Bridgeport-Stamford-Norwalk, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

-15.0% since first listed
17 events — show timeline
  • 2026-04-14 Relisted Smart MLS
  • 2026-04-07 Listing Removed Smart MLS
  • 2026-03-05 Price Changed $390,000 Smart MLS
  • 2025-08-16 Price Changed $400,000 Smart MLS
  • 2025-06-23 Listed $419,900 Smart MLS
  • 2025-06-15 Listing Removed Smart MLS
  • 2024-11-12 Listed $419,900 Smart MLS
  • 2024-11-08 Listing Removed Smart MLS
  • 2024-08-16 Listed $419,900 Smart MLS
  • 2024-08-16 Listing Removed Smart MLS
  • 2024-05-15 Listed $419,900 Smart MLS
  • 2007-01-31 Listing Removed Smart MLS
  • 2006-04-21 Listing Removed Smart MLS
  • 2006-04-21 Listed $389,900 Smart MLS
  • 2006-02-01 Listed $429,900 Smart MLS
  • 2006-01-31 Listing Removed Smart MLS
  • 2005-09-14 Listed $459,000 Smart MLS

Property tax history

+0.2%/yr

Latest (2022): $4,855 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…