Three Family with Vacancy

225 Winthrop Avenue, New Haven, CT

3 Family • $196,333/unit

Est. $3,976 /mo

Get Financing
List Price $589,000
NOI
$48,800
DSCR (PITIA)
1.32
Cap
8%
ROI
9%

Est. Monthly

$3,976 /mo

Get Financing

Interested in this property?

Schedule a showing

Request

Upcoming Open House

RSVP
Listing Details
$589,000
3 Family
Three Family with Vacancy

225 Winthrop Avenue, New Haven, CT

$196,333/unit

$589,000

Listed By
Connor Wenchell

VC Property Group

Est. Monthly

$3,976 /mo

Get Financing

Interested in this property?

Schedule a showing

Request

Upcoming Open House

RSVP
Property Snapshot
52% Proforma
Property Type
3 Family
Building(s)
1
Sqft
3886 sqft
Parcel(s)
1
Lot Size
5663 acres
Year Built
1918
Highlights
  • First floor vacancy
  • Close proximity to Yale
Property Description

This three family is in the Dwight neighborhood of New Haven and features a first floor vacancy! All three floors consist of (3) bedrooms, (1) bathroom, and a washer/drier hookup. This location is very close to Yale University and Yale healthcare facilities. Shared backyard for all tenants and street parking only.

Property Features
Utilities & Systems
Heating
Natural Gas
Hot Water
Natural Gas
Water
Public
Sewer
Public
Trash
City Pick-up
Utility Split
Tenant Paid
Unit Amenities
  • In-Unit Washer/Dryer
  • Balcony/Patio
  • Hardwood Floors
Disclaimers
Buyer Due Diligence

Listing last updated on October 20, 2026. Buyers should independently verify all property and financial information. Financial metrics are calculated using industry best practices but rely on listing broker inputs and assumptions. Actual results may vary.

Income
Current vs Proforma
3 Bed, 1 Bath
$0
3 Bed, 1 Bath
$1,450
3 Bed, 1 Bath
$1,350
Monthly
$2,800
$5,400
Annual
$33,600
$64,800
Operating Expenses
Annualized
Property Taxes
$8,441
Insurance
$4,000
HOA
$0
Electric
$0
Heating
$0
Water / Sewer
$2,000
Trash
$0
Vacancy - Residential
$0
$0
Maintenance
$0
$0
Management
$0
$0
Others
$0
Total Expenses
$14,441
$16,000
Leasing Information
Unit
Lease Status
1
Vacant - Rent Ready
2
Month to Month
3
Month to Month
Loan Terms
Scenario Builder
Sale Price
$589,000
Loan Term
30 years
Rate
7%
LTV
75%
P&I
$2,939
$2,939
Annualized
$35,268
$35,268
Net Cash Flow
$-16,109
$13,532
DSCR at Entry (PITIA)
1.32
Request loan quote from VC Property Group.

Connor Wenchell

VC Property Group

Connor Wenchell
Connor Wenchell
VC Property Group

Connor Wenchell


VC Property Group