CashFlowRE
Sign in Sign up
60 Plainfield Ave #16
D Composite 40.83
Why this score? — see what drove the D 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 +11.4/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.6/10.0
  • Livability +4.2/5.0
  • Rent growth +3.5/5.0
  • DSCR +3.3/10.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

60 Plainfield Ave #16 · West Haven, CT 06516
1 bd · 1.0 ba · 584 sqft · Condo public records · 7 Days on market
Built 1983 $303/mo HOA · 18% of rent

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

Listing remarks MLS

This well maintained and clean unit is conveniently located to I95, rt. 15 and Yale University and Hospital. The complex is on a quiet side-street away from the noise of busy rt. 34. The unit is bright and open with a large living room, eat-in kitchen, and spacious bedroom. Also, there is a private porch that’s perfect for a quiet outdoor cup of coffee. This unit is priced to sell, and in this market will not last long. Make your appointment today to see for yourself.

Key facts

  • Private deck
  • Ranch-style condo
  • Private storage unit

Tags

RANCH-STYLE CONDOPRIVATE DECKIN-UNIT STACKABLE W DPRIVATE STORAGE UNITEASY ACCESS TO SHOPPINGEASY ACCESS TO DINING

Property features AI

Finance

  • Other: Professionally managed off-site; Pets allowed with restrictions (see rules and regulations)
  • HOA & community: Homeowners association with monthly fee; HOA covers grounds maintenance, trash pickup, snow removal, and property management

Exterior

  • Parking: Assigned parking (1 space)
  • Utilities: Public water connected; Public sewer connected; Natural gas service
  • Home design: Condominium (Condo/Co-Op for sale); End unit located on 2nd floor
  • Construction: Frame construction
  • Exterior features: Wood siding; Deck; Treed, level lot

Interior

  • Kitchen: Gas range; Refrigerator; Dishwasher
  • Bedrooms: 1 bedroom
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating (natural gas); Wall AC unit; 40-gallon natural gas hot water tank
  • Interior features: One-level unit; Partial shared basement with interior access and storage
  • Laundry & utility: In-unit washer and dryer; Laundry on main level

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 $160k.

Deal economics

  • At list price, monthly cash flow is $-55 ($-654/yr) — negative.
  • To cash-flow at today's rent, offer at most $150k (6.0% below list).
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $150k (6.0% below list) — sets the bar for cash-flow.
  • Cap rate 5.9% vs local median 4.3% in West Haven — 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 83/100 on livability (#6 in CT, #915 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: schools D+, amenities D.
  • West Haven School District (suburban): math 26% / reading 38% proficiency, ranked #121 of 153 in CT (top 79%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.9%/yr); 151 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 13y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $90k; list at $160k implies a 78% gain — meaningful room to come down on a strong offer.
Recommended offer $150,271 (6.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
1.06%
Cap rate
5.88%
Cash-on-cash
-1.46%
DSCR
0.93
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.9% rent growth · sell at horizon

5-year hold
IRR
-17.3%
Equity multiple
0.38×
Total profit
$-27,627
Equity at exit
$23,842
10-year hold
IRR
-7.1%
Equity multiple
0.53×
Total profit
$-21,217
Equity at exit
$13,825

Cash invested: $44,772 (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 06516

Rents YoY
3.9%
Active inventory
151
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,698 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$187 /mo · $2,249/yr
Insurance
$67
HOA
$303
Vacancy / Maint / Mgmt
$356
Net cashflow
$-55

Break-even live

Break-even rent $1,767
Max offer price $150,271
Occupancy floor 98%

Sensitivity live

Price -10% $36 -5% $-9 +0% $-55 +5% $-100 +10% $-145
Rent -10% $-189 -5% $-122 +0% $-55 +5% $13 +10% $80
Rate -1.0pp $26 -0.5pp $-14 base $-55 +0.5pp $-96 +1.0pp $-138

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
$39,975
Closing costs
$4,797
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
60 Plainfield Ave #10 West Haven, CT 2.0 1.0 718 $1,700 $2.37 45d 1 0.03mi
466 Derby Ave West Haven, CT 2.0 1.0 558 $1,895 $3.40 15d 1 0.37mi
1079 Ella T Grasso Blvd Unit 1079 New Haven, CT 1.0 1.0 500 $1,450 $2.90 24d 1 1.25mi

HOA detail condo

Monthly dues
$303 · $3,636/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 11 events

  1. 2026-05-15
    status Under Contract
  2. 2026-05-08
    listed $159,900 Active
  3. 2021-07-16
    soldstatus $90,000
    Show marketing remark (478 chars)

    This well maintained and clean unit is conveniently located to I95, rt. 15 and Yale University and Hospital. The complex is on a quiet side-street away from the noise of busy rt. 34. The unit is bright and open with a large living room, eat-in kitchen, and spacious bedroom. Also, there is a private porch that’s perfect for a quiet outdoor cup of coffee. This unit is priced to sell, and in this market will not last long. Make your appointment today to see for yourself.

  4. 2021-07-16
    historical 478-char remark
    Show marketing remark (478 chars)

    This well maintained and clean unit is conveniently located to I95, rt. 15 and Yale University and Hospital. The complex is on a quiet side-street away from the noise of busy rt. 34. The unit is bright and open with a large living room, eat-in kitchen, and spacious bedroom. Also, there is a private porch that’s perfect for a quiet outdoor cup of coffee. This unit is priced to sell, and in this market will not last long. Make your appointment today to see for yourself.

  5. 2021-07-15
    soldstatus $90,000 Closed 478-char remark
    Show marketing remark (478 chars)

    This well maintained and clean unit is conveniently located to I95, rt. 15 and Yale University and Hospital. The complex is on a quiet side-street away from the noise of busy rt. 34. The unit is bright and open with a large living room, eat-in kitchen, and spacious bedroom. Also, there is a private porch that’s perfect for a quiet outdoor cup of coffee. This unit is priced to sell, and in this market will not last long. Make your appointment today to see for yourself.

  6. 2021-06-24
    historical Under Contract - Continue to Show 478-char remark
    Show marketing remark (478 chars)

    This well maintained and clean unit is conveniently located to I95, rt. 15 and Yale University and Hospital. The complex is on a quiet side-street away from the noise of busy rt. 34. The unit is bright and open with a large living room, eat-in kitchen, and spacious bedroom. Also, there is a private porch that’s perfect for a quiet outdoor cup of coffee. This unit is priced to sell, and in this market will not last long. Make your appointment today to see for yourself.

  7. 2021-06-16
    listed $90,000 Active 478-char remark
    Show marketing remark (478 chars)

    This well maintained and clean unit is conveniently located to I95, rt. 15 and Yale University and Hospital. The complex is on a quiet side-street away from the noise of busy rt. 34. The unit is bright and open with a large living room, eat-in kitchen, and spacious bedroom. Also, there is a private porch that’s perfect for a quiet outdoor cup of coffee. This unit is priced to sell, and in this market will not last long. Make your appointment today to see for yourself.

  8. 2016-03-04
    historical
  9. 2016-02-20
    listed $57,500
  10. 2014-03-31
    historical
  11. 2013-08-28
    listed $60,000

ⓘ 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
$2,249 · $187/mo
Projected year-2 tax
$2,835 · $236/mo
Expected delta
+$586/yr (+$49/mo · 26.1%)

ⓘ 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
$20,371
− Mortgage interest
−$8,957
− Property taxes
−$2,249
− Insurance
−$800
− Repairs & maintenance
−$1,630
− Management
−$1,630
− HOA
−$3,636
− Depreciation
−$4,652
Taxable loss
−$3,182
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$764
After-tax cash flow
$109/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
West Haven School District
NCES district ID
0904950
Math proficiency
26% ▼ -13.00%
Reading proficiency
38% ▼ -11.00%
Median HH income
$52,405
Composite
28.05/100
National rank
#6840
State rank
#121 of 153 in CT

Livability — West Haven

Score
83/100
State rank
#6
US rank
#915

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Haven, CT
County
New Haven County · 688,236 people
City population
55,351
Metro
New Haven-Milford, CT
Population (ZIP)
55,351
Household income
$74,382
Rent vs Own
49.4% rent · 50.6% own
Severe rent burden
2671.0

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 47% Hispanic / Latino 26% Black 18% Two or more races 10% Asian 5%
Hispanic origin (detail)
Mexican 3% Puerto Rican 11% Dominican 1%
Common ancestry
Romanian 4% Lithuanian 3% Russian 2%
Foreign-born
21% · Canada, Jamaica, China
Languages at home
70% English-only · Spanish 17% Other Indo-European 5% Arabic 3%

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
▼ -312.86%
Current HPI
307.0655
Rent YoY
▲ 3.90%
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

+166.5% since first listed
11 events — show timeline
  • 2026-05-15 Pending Smart MLS
  • 2026-05-08 Listed $159,900 Smart MLS
  • 2021-07-16 Sold (Public Records) $90,000 Public Records
  • 2021-07-16 Listing Removed Smart MLS
  • 2021-07-15 Sold (MLS) $90,000 Smart MLS
  • 2021-06-24 Contingent Smart MLS
  • 2021-06-16 Listed $90,000 Smart MLS
  • 2016-03-04 Listing Removed Smart MLS
  • 2016-02-20 Listed $57,500 Smart MLS
  • 2014-03-31 Listing Removed Smart MLS
  • 2013-08-28 Listed $60,000 Smart MLS

Property tax history

-0.9%/yr

Latest (2023): $2,249 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…