6 bd · 2.0 ba ·
1,924 sqft ·
Built 2002
· MultiFamily
· Under Contract
· 1 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,825/mo
Mortgage (P&I)
−$2,092
Tax + insurance
−$613
HOA
−$0
Vac / Maint / Mgmt
−$803
Net cashflow
$317/mo
Annual
$3,798/yr
Cap rate
7.24%
Cash-on-cash
3.40%
DSCR
1.15
1% rule
0.96%
Cash to close
$111,720
Investor read
This is a 6-bed/2.0-bath multifamily listed at $399k.
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).
Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $382k (4.1% below list) — sets the bar for 1% rule.
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.
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).
Current owner paid $65k; list at $399k implies a 514% gain — meaningful room to come down on a strong offer.
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.
Questions for listing agent
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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 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.
CashFlowRE · CFR-Z5177D21JCM06K
· Data 3 weeks agocashflowre.app · 2026-05-29