CashFlowRE
Sign in Sign up
1690 Dixwell Ave #5
B- Composite 69.37
Why this score? — see what drove the B- 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 +25.3/30.0
  • ARV discount +14.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +8.2/10.0
  • Condition / age +4.0/5.0
  • Rent growth +3.7/5.0
  • Schools +3.3/10.0
  • Livability +2.5/5.0
  • Appreciation +0.0/10.0

$144,900

1690 Dixwell Ave #5 · Hamden, CT 06514
1 bd · 1.0 ba · 648 sqft · Condo · 45 Days on market
Built 1988 Good condition $224/sqft · 14% below area Est $169k · 14% under $178/mo HOA · 9% of rent ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Unique design, one bedroom loft unit with in unit w/ d, private storage unit, Low HOA fees. In excellent condition near all amenities including SCSU, Quinnipiac and yale Universities, shopping and outdoor activities. 1/2 mile +/- to the entrance of the Merritt Parkway. Renting is allowed. Pets not allowed, agent related to owner.

Key facts

  • In unit w d
  • Low hoa fees
  • Near all amenities

Tags

ONE BEDROOM LOFT UNITIN UNIT W DPRIVATE STORAGE UNITLOW HOA FEESEXCELLENT CONDITIONNEAR ALL AMENITIES

Property features AI

Finance

  • Other: Part of a 32-unit building
  • HOA & community: Homeowners association with monthly fee of $178; HOA covers grounds maintenance, trash pickup, snow removal, water, sewer, property management, pest control, and insurance; Professional off-site property management; No pets allowed

Exterior

  • Parking: Paved off-street assigned parking (1 space)
  • Utilities: Public water; Public sewer; Natural gas
  • Home design: Condominium; Condo/Co‑op for sale; Unit with two levels
  • Construction: Frame construction
  • Exterior features: Vinyl siding; Sloping lot

Interior

  • Kitchen: Gas range; Range hood; Refrigerator
  • Bedrooms: 1 bedroom (upper level)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Natural gas hot water; Hot air heating (natural gas)
  • Interior features: Pre-wired for cable; Intercom
  • Laundry & utility: Stacked washer/dryer in upper-level bathroom

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 1-bed/1.0-bath condo listed at $145k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $331 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $141k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Hamden School District (suburban): math 30% / reading 43% proficiency, ranked #106 of 153 in CT (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Dunbar Hill School (math 17% / reading 27%, grade F, #433 of 553 statewide, top 80%, 272 students, 49% FRL); Hamden High School (math 21% / reading 44%, grade F, #125 of 194 statewide, top 66%, 1,672 students, 39% FRL).
  • Market conditions: Rents rising fast (+4.6%/yr); 107 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,059 units permitted in South Central Connecticut Planning Region in 2024 (779 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.6% rent growth), your $41k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 53% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,553 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.32%
Cap rate
9.03%
Cash-on-cash
9.79%
DSCR
1.44
GRM
6.3

CMA / ARV

ARV (median comp)
$169,335
List price
$144,900
Delta
-14.43%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.61% rent growth · sell at horizon

5-year hold
IRR
0.6%
Equity multiple
1.02×
Total profit
$882
Equity at exit
$21,605
10-year hold
IRR
12.0%
Equity multiple
2.03×
Total profit
$41,813
Equity at exit
$12,528

Cash invested: $40,572 (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 06514

Rents YoY
4.6%
Active inventory
107
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,912 high interval (Pro) →
Mortgage (P&I)
$760
Tax est. 1.5%
$181 /mo · $2,174/yr
Insurance
$60
HOA
$178
Vacancy / Maint / Mgmt
$401
Net cashflow
$331

Break-even live

Break-even rent $1,493
Max offer price $144,900
Occupancy floor 78%

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
$36,225
Closing costs
$4,347
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
380 Mather St Hamden, CT 2.0 1.0–2.0 867 $2,635 $3.04 43d 16 0.25mi
1901 Dixwell Ave Hamden, CT 2.0 1.0 660 $1,550 $2.35 2d 1 0.41mi
5 Manila Ave Apt 6 Hamden, CT 1.0 1.0 620 $1,600 $2.58 43d 1 0.52mi
1 Kaye Plz Hamden, CT 1.0 1.0 660 $1,750 $2.65 2d 1 0.80mi
676 Mix Ave Hamden, CT 2.0 1.0–2.0 810 $1,838 $2.27 2d 1 0.85mi
1572 Whitney Ave Hamden, CT 1.0 1.0 725 $2,000 $2.76 23d 1 0.90mi
1204 Whitney Ave #208 Hamden, CT 1.0 1.0 637 $1,775 $2.79 2d 1 1.26mi
1204 Whitney Ave Hamden, CT 1.0 1.0 641 $1,900 $2.96 43d 2 1.26mi
165 Towne House Rd Unit 165 Hamden, CT 1.0 1.0 631 $1,650 $2.61 43d 1 1.26mi
1199 Whitney Ave Hamden, CT 1.0 1.0 586 $1,945 $3.32 2d 5 1.28mi
925 Mix Ave Hamden, CT 2.0 1.0–1.5 830 $2,460 $2.96 2d 3 1.35mi
134 Gorham Dr Unit 1 Hamden, CT 1.0 1.0 750 $1,800 $2.40 2d 1 1.49mi

HOA detail condo

Monthly dues
$178 · $2,136/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 17 events

  1. 2026-06-18
    days on market $144,900 Active 45 DOM
  2. 2026-06-17
    days on market $144,900 Active 44 DOM
  3. 2026-06-16
    days on market $144,900 Active 43 DOM
  4. 2026-06-15
    days on market $144,900 Active 42 DOM
  5. 2026-06-14
    days on market $144,900 Active 40 DOM
  6. 2026-06-13
    days on market $144,900 Active 39 DOM
  7. 2026-06-10
    days on market $144,900 Active 37 DOM
  8. 2026-06-09
    days on market $144,900 Active 36 DOM
  9. 2026-06-08
    days on market $144,900 Active 35 DOM
  10. 2026-06-07
    pricedays on market $144,900 Active 34 DOM
  11. 2026-06-05
    days on market $149,900 Active 31 DOM
  12. 2026-06-03
    days on market $149,900 Active 30 DOM
  13. 2026-06-03
    days on market $149,900 Active 29 DOM
  14. 2026-06-01
    days on market $149,900 Active 28 DOM
  15. 2026-05-31
    days on market $149,900 Active 27 DOM
  16. 2026-05-14
    price $154,900 330-char remark
  17. 2026-05-04
    listed $159,900 Active 330-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 53% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$22,941
− Mortgage interest
−$8,117
− Property taxes
−$2,174
− Insurance
−$724
− Repairs & maintenance
−$1,835
− Management
−$1,835
− HOA
−$2,136
− Depreciation
−$4,215
Taxable income
$1,905
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$457
After-tax cash flow
$3,514/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This townhouse is in good condition with a good condition score of 80. It has a cosmetic rehab level and requires minor repairs and maintenance. The highest-ROI updates would be painting, new flooring, and updating the kitchen and bathroom.

Repairs flagged

  • Minor Kitchen backsplash — No backsplash visible
  • Minor Bathroom vanity — No specific issues noted

Value-add opportunities

  • Both Painting — Fresh paint can enhance curb appeal and interior aesthetics
  • Both New flooring — Replacing carpet with hardwood or tile can increase both resale and rental value
  • Both Kitchen backsplash — Adding a backsplash can improve functionality and aesthetics
  • Both Bathroom vanity — Upgrading the vanity can enhance the bathroom's functionality and appearance

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen backsplash · No backsplash visible Minor $500–3,000
Bathroom vanity · No specific issues noted Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both Painting — Fresh paint can enhance curb appeal and interior aesthetics
  • Both New flooring — Replacing carpet with hardwood or tile can increase both resale and rental value
  • Both Kitchen backsplash — Adding a backsplash can improve functionality and aesthetics
  • Both Bathroom vanity — Upgrading the vanity can enhance the bathroom's functionality and appearance

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Hamden School District
NCES district ID
0901860
Math proficiency
30% ▼ -13.00%
Reading proficiency
43% ▼ -7.00%
Median HH income
$68,821
Composite
33.34/100
National rank
#5490
State rank
#106 of 153 in CT

Livability — Hamden

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
New Haven County · 688,236 people
City population
61,150
Metro
New Haven-Milford, CT
Population (ZIP)
26,803
Household income
$88,900
Rent vs Own
38.7% rent · 61.3% own
Severe rent burden
1228.0

Population outlook (South Central Connecticut County) Hauer SSP2

By 2040
608,362

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 43% Black 33% Hispanic / Latino 16% Two or more races 10% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 7% Dominican 2%
Common ancestry
Romanian 5% German 2% Lithuanian 2%
Foreign-born
15% · Canada, Jamaica, China
Languages at home
80% English-only · Spanish 10% Arabic 2% Other Indo-European 1%

Political lean MEDSL · South Central Connecticut

2024 margin
Strong D (+20.1) · D 59.0% · R 38.9% · Other 2.1%
All cycles
2024: D+20.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -222.59%
Current HPI
251.556
Rent YoY
▲ 4.61%
Metro
New Haven-Milford, CT
State GDP YoY
▲ 1.06%
F500 in state
38

Industry mix (Fortune 500 HQ in CT)

Industry F500 HQs Revenue

Price history

-9.4% since first listed
4 events — show timeline
  • 2026-06-05 Price Changed $144,900 Smart MLS
  • 2026-05-20 Price Changed $149,900 Smart MLS
  • 2026-05-14 Price Changed $154,900 Smart MLS
  • 2026-05-04 Listed $159,900 Smart MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…