CashFlowRE
Sign in Sign up
11 Division St 🔨 Auction
C+ Composite 60.94
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 +25.5/30.0
  • DSCR +8.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Rent growth +4.2/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$54,300

11 Division St · Norwich, CT 06360
4 bd · 2.0 ba · 2,130 sqft · MultiFamily public records · 102 Days on market
Built 1870 7,405 sqft lot ↓ 58% since listing

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

Multi-family units

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

Listing remarks MLS

Investor Alert! Property is in Auction Status - Discover the potential at 11 Division Street in Norwich-a classic two-family home offering a total of 2,130 sq ft of living space. Each spacious unit features 4 rooms, including 2 bedrooms and 1 full bath, spread across 1,065 sq ft per floor. This property is a full renovation project, ideal for contractors or buyers looking to customize and create value. With a convenient location close to downtown amenities, schools, and transportation, this is a prime opportunity to transform a diamond in the rough into a profitable investment or multi-generational home. Bring your vision and tools-Condemned by City of Norwich - No entry - Sold As Is. Find the property information on the auction site at: https://www.hubzu.com/bank-owned-home/94517601745-11-DIVISION-STREET-Norwich-CT-06360

Key facts

  • Two-family home
  • Convenient location
  • 7,405 sq ft lot

Tags

TWO-FAMILY HOMEFULL RENOVATION PROJECTCONVENIENT LOCATIONCLOSE TO DOWNTOWN AMENITIESSCHOOLS AND TRANSPORTATIONPROFITABLE INVESTMENT

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $54,300 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $285,391 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 2 × 2-bed/1.0-bath units multifamily listed at $54k.

Deal economics

  • At list price, monthly cash flow is $664 ($8k/yr) — positive. Per door: $332/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $54k).
  • Recommended offer: $49k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 4.1% in Norwich — 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 81/100 on livability (#18 in CT, #1,391 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, commute A-.
  • Norwich School District (urban): math 19% / reading 29% proficiency, ranked #139 of 153 in CT (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Moriarty Magnet School (math 26% / reading 31%, grade F, #396 of 553 statewide, top 72%, 368 students, 62% FRL); Kelly Steam Magnet Middle School (math 15% / reading 32%, grade F, #156 of 175 statewide, top 90%, 556 students, 72% FRL).
  • Market conditions: Rents rising fast (+6.6%/yr); 243 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 487 units permitted in Southeastern Connecticut Planning Region in 2024 (244 in 5+ unit buildings).
  • At $3,337/mo this rent would consume 61% of the median local household income ($66k/yr) (locally 1643% 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 $9k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $80k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y ago; this cycle's ask has dropped $30k (36%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 7.9% of price; built in 1870 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 64% 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 $49,413 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% 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 1870 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  9. 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.
  10. 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.
  11. 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
1.17%
Cap rate
9.08%
Cash-on-cash
9.97%
DSCR
1.44
GRM
7.1

CMA / ARV

ARV (median comp)
$285,391
List price
$54,300
Delta
-80.97%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
36 Boswell Ave 0.11mi 4/2.0 2,180 (+2%) 7mo $155,000 $71 85
16 Oak St 0.04mi 4/2.0 1,980 (-7%) 7mo $303,000 $153 80
57 Division St 0.10mi 5/2.0 (+1) 2,134 (+0%) 15mo $280,000 $131 78
490 E Main St 0.49mi 4/2.0 2,145 (+1%) 6mo $57,000 $27 71
49 Union St 0.25mi 4/2.0 1,932 (-9%) 7mo $170,000 $88 67
38 Summer St 0.45mi 5/3.0 (+1) 2,137 (+0%) 8mo $105,000 $49 63
57 Boswell Ave 0.13mi 5/2.0 (+1) 1,841 (-14%) 8mo $335,000 $182 60
43 Union St 0.25mi 5/4.0 (+1) 2,238 (+5%) 9mo $365,000 $163 59
125 McKinley Ave 0.49mi 5/3.0 (+1) 2,224 (+4%) 11mo $299,000 $134 52
17 Winchester St 0.55mi 4/2.0 2,057 (-3%) 20mo $260,000 $126 52
31 Happy St 0.44mi 5/2.0 (+1) 2,340 (+10%) 11mo $275,000 $118 49
116 Laurel Hill Ave 0.60mi 4/4.0 2,317 (+9%) 17mo $300,000 $129 35

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 · 6.62% rent growth · sell at horizon

5-year hold
IRR
2.7%
Equity multiple
1.11×
Total profit
$8,688
Equity at exit
$42,553
10-year hold
IRR
15.5%
Equity multiple
2.48×
Total profit
$117,910
Equity at exit
$24,675

Cash invested: $79,910 (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 06360

Home prices YoY
-19.9%
Rents YoY
6.6%
Active inventory
243
Price-to-rent
2.7×

Monthly cashflow live

Estimated rent
$3,337 high interval (Pro) →
Mortgage (P&I)
$1,497
Tax est. 1.5%
$357 /mo · $4,281/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$701
Net cashflow
$664

Break-even live

Break-even rent $2,497
Max offer price $285,391
Occupancy floor 75%

Sensitivity live

Price -10% $861 -5% $763 +0% $664 +5% $565 +10% $467
Rent -10% $400 -5% $532 +0% $664 +5% $796 +10% $928
Rate -1.0pp $808 -0.5pp $737 base $664 +0.5pp $590 +1.0pp $515

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

UnitsBedsBathsEst. rent
Total (2 units) $3,337

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
$71,348
Closing costs
$8,562
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
51-53 Cliff St Norwich, CT 4.0 1.0 1598 $2,100 $1.31 22d 1 0.21mi
10 Hillcrest St Unit B Norwich, CT 3.0 3.0 1507 $2,300 $1.53 45d 1 0.36mi
130 Platt Ave Norwich, CT 3.0 1.0 2010 $1,800 $0.90 45d 1 0.52mi
229 Boswell Ave Unit 6 Norwich, CT 3.0 2.5 1547 $2,350 $1.52 14d 1 0.54mi

Listing history 29 events

  1. 2026-06-21
    days on market $54,300 Active 102 DOM
  2. 2026-06-19
    days on market $54,300 Active 100 DOM
  3. 2026-06-18
    days on market $54,300 Active 99 DOM
  4. 2026-06-17
    days on market $54,300 Active 98 DOM
  5. 2026-06-16
    days on market $54,300 Active 97 DOM
  6. 2026-06-15
    days on market $54,300 Active 96 DOM
  7. 2026-06-14
    days on market $54,300 Active 94 DOM
  8. 2026-06-13
    days on market $54,300 Active 93 DOM
  9. 2026-06-10
    days on market $54,300 Active 91 DOM
  10. 2026-06-09
    days on market $54,300 Active 90 DOM
  11. 2026-06-08
    days on market $54,300 Active 89 DOM
  12. 2026-06-07
    days on market $54,300 Active 88 DOM
  13. 2026-06-02
    days on market $54,300 Active 83 DOM
  14. 2026-06-01
    days on market $54,300 Active 82 DOM
  15. 2026-05-31
    days on market $54,300 Active 81 DOM
  16. 2026-05-30
    days on market $54,300 Active 80 DOM
  17. 2026-05-05
    price $54,300 833-char remark
    Show marketing remark (833 chars)

    Investor Alert! Property is in Auction Status - Discover the potential at 11 Division Street in Norwich-a classic two-family home offering a total of 2,130 sq ft of living space. Each spacious unit features 4 rooms, including 2 bedrooms and 1 full bath, spread across 1,065 sq ft per floor. This property is a full renovation project, ideal for contractors or buyers looking to customize and create value. With a convenient location close to downtown amenities, schools, and transportation, this is a prime opportunity to transform a diamond in the rough into a profitable investment or multi-generational home. Bring your vision and tools-Condemned by City of Norwich - No entry - Sold As Is. Find the property information on the auction site at: https://www.hubzu.com/bank-owned-home/94517601745-11-DIVISION-STREET-Norwich-CT-06360

  18. 2026-03-19
    price $59,000 833-char remark
    Show marketing remark (833 chars)

    Investor Alert! Property is in Auction Status - Discover the potential at 11 Division Street in Norwich-a classic two-family home offering a total of 2,130 sq ft of living space. Each spacious unit features 4 rooms, including 2 bedrooms and 1 full bath, spread across 1,065 sq ft per floor. This property is a full renovation project, ideal for contractors or buyers looking to customize and create value. With a convenient location close to downtown amenities, schools, and transportation, this is a prime opportunity to transform a diamond in the rough into a profitable investment or multi-generational home. Bring your vision and tools-Condemned by City of Norwich - No entry - Sold As Is. Find the property information on the auction site at: https://www.hubzu.com/bank-owned-home/94517601745-11-DIVISION-STREET-Norwich-CT-06360

  19. 2026-03-11
    listed $84,500 Active 833-char remark
    Show marketing remark (833 chars)

    Investor Alert! Property is in Auction Status - Discover the potential at 11 Division Street in Norwich-a classic two-family home offering a total of 2,130 sq ft of living space. Each spacious unit features 4 rooms, including 2 bedrooms and 1 full bath, spread across 1,065 sq ft per floor. This property is a full renovation project, ideal for contractors or buyers looking to customize and create value. With a convenient location close to downtown amenities, schools, and transportation, this is a prime opportunity to transform a diamond in the rough into a profitable investment or multi-generational home. Bring your vision and tools-Condemned by City of Norwich - No entry - Sold As Is. Find the property information on the auction site at: https://www.hubzu.com/bank-owned-home/94517601745-11-DIVISION-STREET-Norwich-CT-06360

  20. 2026-02-28
    historical
  21. 2026-02-03
    status Active
  22. 2025-12-16
    status Under Contract
  23. 2025-11-19
    price $84,500
  24. 2025-10-22
    price $94,500
  25. 2025-09-21
    listed $105,000 Active
  26. 2006-12-28
    soldstatus $242,000
  27. 2006-10-02
    listed $234,900
  28. 1994-02-07
    soldstatus $47,500
  29. 1988-03-11
    soldstatus $130,000

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 64% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$40,044
− Mortgage interest
−$15,986
− Property taxes
−$4,281
− Insurance
−$1,427
− Repairs & maintenance
−$3,204
− Management
−$3,204
− Depreciation
−$8,302
Taxable income
$3,640
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$874
After-tax cash flow
$7,094/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
Norwich School District
NCES district ID
0903120
Math proficiency
19% ▼ -8.00%
Reading proficiency
29% ▼ -7.00%
Median HH income
$50,813
Composite
21.27/100
National rank
#8395
State rank
#139 of 153 in CT

Livability — Norwich

Score
81/100
State rank
#18
US rank
#1391

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norwich, CT
County
New London County · 147,197 people
City population
37,216
Metro
Norwich-New London, CT
Population (ZIP)
37,216
Household income
$65,539
Rent vs Own
44.8% rent · 55.2% own
Severe rent burden
1643.0

Population outlook (Southeastern Connecticut County) Hauer SSP2

By 2040
293,442

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 56% Hispanic / Latino 21% Two or more races 12% Black 10% Asian 7%
Hispanic origin (detail)
Mexican 3% Puerto Rican 9% Cuban 1% Dominican 3%
Common ancestry
Lithuanian 8% Romanian 5% Hispanic 4%
Foreign-born
15% · Canada, China
Languages at home
77% English-only · Spanish 11% French/Haitian/Cajun 4% Chinese 3%

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
▼ -65.27%
Current HPI
261.8575
Rent YoY
▲ 6.62%
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

-58.2% since first listed
13 events — show timeline
  • 2026-05-05 Price Changed $54,300 Smart MLS
  • 2026-03-19 Price Changed $59,000 Smart MLS
  • 2026-03-11 Listed $84,500 Smart MLS
  • 2026-02-28 Listing Removed Smart MLS
  • 2026-02-03 Relisted Smart MLS
  • 2025-12-16 Pending Smart MLS
  • 2025-11-19 Price Changed $84,500 Smart MLS
  • 2025-10-22 Price Changed $94,500 Smart MLS
  • 2025-09-21 Listed $105,000 Smart MLS
  • 2006-12-28 Sold (MLS) $242,000 Smart MLS
  • 2006-10-02 Listed $234,900 Smart MLS
  • 1994-02-07 Sold (Public Records) $47,500 Public Records
  • 1988-03-11 Sold (Public Records) $130,000 Public Records

Property tax history

-1.4%/yr

Latest (2023): $4,120 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…