CashFlowRE
Sign in Sign up
2 York Ct Multi-family
C- Composite 51.69
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 +17.6/30.0
  • ARV discount +10.8/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.6/10.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$399,000

2 York Ct · Poquonock Bridge, CT 06340
6 bd · 2.0 ba · 1,924 sqft · MultiFamily public records · 1 Days on market
Built 2002 0.39 ac lot Est $431k · 7% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Welcome to 2-4 York Court. This property isn't just a home; it's a financial opportunity! Whether you're looking to occupy one side, or expand your real estate portfolio, this stunning multi-family home is a no-brainer. Each unit has a new kitchen with soft closing cabinets, granite counters & newer appliances. Brand new hot water heaters were installed in January of this year. Say goodbye to the hassle of outdated heating systems, both units are equipped with electric heat; eliminating the need for a boiler or oil tank! The home is connected to city water and city sewer. The service provider for the power & water is Groton Utilities. Enjoy being close to all the area has to off

Key facts

  • New kitchen
  • Newer appliances
  • Granite counters

Tags

NEW KITCHENSOFT CLOSING CABINETSGRANITE COUNTERSNEWER APPLIANCESNEW HOT WATER HEATERSELECTRIC HEAT

Property features AI

Finance

  • Financial info: Assessed value listed

Exterior

  • Utilities: Public water connected; Public sewer connected; Sewer usage fee (annual)
  • Home design: Multi-family (2-family) property
  • Construction: Frame construction; Concrete foundation; Asphalt shingle roof; Built as a multi-family residence
  • Exterior features: Level lot; Vinyl siding

Interior

  • Bedrooms: 6 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric baseboard heat
  • Interior features: 10 total rooms; Has attic with crawl space and access via hatch; No basement
  • Laundry & utility: 40-gallon electric hot water tank

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 6-bed/2.0-bath multifamily listed at $399k.

Deal economics

  • At list price, monthly cash flow is $317 ($4k/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 $382k (4.1% below list).
  • Recommended offer: $382k (4.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#88 in CT) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A; Watch: amenities F, commute F, employment F.
  • Groton School District (suburban): math 32% / reading 50% proficiency, ranked #96 of 153 in CT (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.8%/yr); 92 active listings in the ZIP; solid renter incomes; 487 units permitted in Southeastern Connecticut Planning Region in 2024 (244 in 5+ unit buildings).
  • At $3,825/mo this rent would consume 56% of the median local household income ($82k/yr) (locally 1710% 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 $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $65k; list at $399k implies a 514% gain — meaningful room to come down on a strong offer.
Recommended offer $382,500 (4.1% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are B-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?
  3. 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.
  4. 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.
  5. 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
0.96%
Cap rate
7.24%
Cash-on-cash
3.40%
DSCR
1.15
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$430,976
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2 York Ct 0.00mi 6/2.0 1,924 (0%) 0mo $400,000 $208 100
31 Lewiston Ct 0.38mi 6/2.0 1,650 (-14%) 8mo $395,000 $239 52
28 Quincy Ct 0.53mi 6/2.0 1,650 (-14%) 12mo $370,000 $224 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 · 3.75% rent growth · sell at horizon

5-year hold
IRR
-10.1%
Equity multiple
0.63×
Total profit
$-41,562
Equity at exit
$59,492
10-year hold
IRR
0.2%
Equity multiple
1.02×
Total profit
$1,986
Equity at exit
$34,498

Cash invested: $111,720 (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 06340

Home prices YoY
-27.9%
Rents YoY
3.8%
Active inventory
92
Price-to-rent
17.4×

Monthly cashflow live

Estimated rent
$3,825 high interval (Pro) →
Mortgage (P&I)
$2,092
Tax from tax record
$447 /mo · $5,359/yr
Insurance
$166
HOA
$0
Vacancy / Maint / Mgmt
$803
Net cashflow
$317

Break-even live

Break-even rent $3,424
Max offer price $399,000
Occupancy floor 87%

Sensitivity live

Price -10% $542 -5% $429 +0% $317 +5% $204 +10% $91
Rent -10% $14 -5% $165 +0% $317 +5% $468 +10% $619
Rate -1.0pp $517 -0.5pp $418 base $317 +0.5pp $213 +1.0pp $108

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

UnitsBedsBathsEst. rent
Total (2 units) $3,825

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
$99,750
Closing costs
$11,970
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 3 events

  1. 2026-05-09
    status Under Contract
  2. 2026-05-08
    listed $399,000 Active
  3. 1994-03-01
    soldstatus $65,000

ⓘ 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
$5,359 · $447/mo
Projected year-2 tax
$6,949 · $579/mo
Expected delta
+$1,590/yr (+$132/mo · 29.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$45,900
− Mortgage interest
−$22,350
− Property taxes
−$5,359
− Insurance
−$1,995
− Repairs & maintenance
−$3,672
− Management
−$3,672
− Depreciation
−$11,607
Taxable loss
−$2,755
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$661
After-tax cash flow
$4,460/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
Groton School District
NCES district ID
0901770
Math proficiency
32% ▼ -16.00%
Reading proficiency
50% ▼ -10.00%
Median HH income
$60,709
Composite
36.28/100
National rank
#4702
State rank
#96 of 153 in CT

Livability — Poquonock Bridge

Score
71/100
State rank
#88
US rank
#6958

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Poquonock Bridge, CT
County
New London County · 147,197 people
Metro
Norwich-New London, CT
Population (ZIP)
29,863
Household income
$81,792
Rent vs Own
55.5% rent · 44.5% own
Severe rent burden
1710.0

Population outlook (Southeastern Connecticut County) Hauer SSP2

By 2040
293,442

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 15% Two or more races 11% Asian 7% Black 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 7% Dominican 1%
Common ancestry
Romanian 5% Lithuanian 4% Slovak 3%
Foreign-born
9% · Canada, Vietnam, China
Languages at home
87% English-only · Spanish 6% Tagalog/Filipino 2% Other Indo-European 2%

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
▼ -97.61%
Current HPI
252.846
Rent YoY
▲ 3.75%
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

+513.8% since first listed
3 events — show timeline
  • 2026-05-09 Pending Smart MLS
  • 2026-05-08 Listed $399,000 Smart MLS
  • 1994-03-01 Sold (Public Records) $65,000 Public Records

Property tax history

+4.0%/yr

Latest (2022): $5,359 · +31.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…