Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
1435 State St 1435 State St Immeuble residentiel 21 lots 3 753 484 € (178 737 €/Lot) Taux de capitalisation 5,10 % New Haven, CT 06511



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Exceptional investment opportunity in a beautifully restored historic brick building Well maintained 21 units
- Ideally situated near East Rock Park, restaurants, shops, and just minutes from downtown New Haven and Yale University.
- Property features a mix of 6 studios, 10 one-bedroom units, and 5 two-bedroom units (some with two baths).
Résumé analytique
The Lisa Cozzi Team is proud to present this rare opportunity to acquire a 21-unit multifamily asset in one of New Haven’s most sought-after neighborhoods — East Rock. Set within a beautifully restored brick building once home to the YMCA and the historic Railroad Boarding House, this property seamlessly blends timeless architecture with modern luxury and a true sense of community.
This turnkey investment features a robust unit mix — 6 studios, 10 one-bedrooms, and 5 two-bedrooms (some with two baths) — all meticulously updated with granite countertops, stainless steel appliances, in-unit washer/dryers, and individually controlled heating, hot water, and central air.
Four ground-floor units enjoy private rear entrances, offering additional privacy and convenience.
The property’s shared outdoor spaces further enhance its appeal — featuring six EV charging stations set on handsome pavers, community garden boxes, and a picnic area that encourages connection among residents and reinforces the building’s inviting, neighborhood feel. Inside, residents also enjoy secured access, a fitness room, and off-street parking — amenities that drive both tenant retention and strong rental demand.
Ideally positioned just minutes from Yale University, East Rock Park, downtown New Haven, and the area’s many restaurants and shops, this property offers consistent occupancy and long-term appreciation potential. With tenant-paid utilities and an attractive assumable Freddie Mac loan at 3.8% interest (with a 1% assumption fee), investors can step into an efficient, income-producing asset in a premier location with minimal management overhead.
Whether you’re expanding your portfolio or seeking a stable, high-quality property in one of Connecticut’s most desirable rental markets, this East Rock opportunity is not to be missed.
This turnkey investment features a robust unit mix — 6 studios, 10 one-bedrooms, and 5 two-bedrooms (some with two baths) — all meticulously updated with granite countertops, stainless steel appliances, in-unit washer/dryers, and individually controlled heating, hot water, and central air.
Four ground-floor units enjoy private rear entrances, offering additional privacy and convenience.
The property’s shared outdoor spaces further enhance its appeal — featuring six EV charging stations set on handsome pavers, community garden boxes, and a picnic area that encourages connection among residents and reinforces the building’s inviting, neighborhood feel. Inside, residents also enjoy secured access, a fitness room, and off-street parking — amenities that drive both tenant retention and strong rental demand.
Ideally positioned just minutes from Yale University, East Rock Park, downtown New Haven, and the area’s many restaurants and shops, this property offers consistent occupancy and long-term appreciation potential. With tenant-paid utilities and an attractive assumable Freddie Mac loan at 3.8% interest (with a 1% assumption fee), investors can step into an efficient, income-producing asset in a premier location with minimal management overhead.
Whether you’re expanding your portfolio or seeking a stable, high-quality property in one of Connecticut’s most desirable rental markets, this East Rock opportunity is not to be missed.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
334 780 €
|
199,12 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
16 739 €
|
9,96 €
|
| Revenu brut effectif |
318 041 €
|
189,17 €
|
| Taxes |
79 453 €
|
47,26 €
|
| Frais d’exploitation |
48 938 €
|
29,11 €
|
| Total des frais |
128 391 €
|
76,37 €
|
| Résultat net d’exploitation |
189 650 €
|
112,80 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 334 780 € |
| Annuel par m² | 199,12 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 16 739 € |
| Annuel par m² | 9,96 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 318 041 € |
| Annuel par m² | 189,17 € |
| Taxes | |
|---|---|
| Annuel | 79 453 € |
| Annuel par m² | 47,26 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 48 938 € |
| Annuel par m² | 29,11 € |
| Total des frais | |
|---|---|
| Annuel | 128 391 € |
| Annuel par m² | 76,37 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 189 650 € |
| Annuel par m² | 112,80 € |
Informations sur l’immeuble
| Prix | 3 753 484 € | Style d’appartement | De faible hauteur |
| Prix par lot | 178 737 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,57 ha |
| Taux de capitalisation | 5,10 % | Surface de l’immeuble | 1 681 m² |
| Nb de lots | 21 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 1900 |
| Sous-type de bien | Appartement | ||
| Zonage | BA | ||
| Prix | 3 753 484 € |
| Prix par lot | 178 737 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,10 % |
| Nb de lots | 21 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,57 ha |
| Surface de l’immeuble | 1 681 m² |
| Nb d’étages | 3 |
| Année de construction | 1900 |
| Zonage | BA |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 6 | 1 271 € | 35 |
| 1+1 | 10 | 1 117 € | 47 |
| 2+2 | 5 | 1 294 € | 59 - 108 |
1 1
Fairly walkable
50/100
Exceptionally drivable
100/100
Good public transit
60/100
Moderately bikeable
70/100
Taxes foncières
| Numéro de parcelle | NHVN-000154-000840-000200 | Évaluation totale | 2 063 717 € |
| Évaluation du terrain | 317 105 € | Impôts annuels | 79 453 € (47,26 €/m²) |
| Évaluation des aménagements | 1 746 613 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
NHVN-000154-000840-000200
Évaluation du terrain
317 105 €
Évaluation des aménagements
1 746 613 €
Évaluation totale
2 063 717 €
Impôts annuels
79 453 € (47,26 €/m²)
Année d’imposition
2025
1 sur 21
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
1435 State St | 1435 State St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
