Share This Listing

Message

949 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

Investment Highlights

  • 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).

Executive Summary

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.

Financial Summary (Actual - 2025)

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $531,697 $29.38
Other Income - -
Vacancy Loss $26,585 $1.47
Effective Gross Income $505,113 $27.91
Taxes $126,187 $6.97
Operating Expenses $77,723 $4.29
Total Expenses $203,910 $11.27
Net Operating Income $301,202 $16.64

Financial Summary (Actual - 2025)

Gross Rental Income (CAD)
Annual $531,697
Annual Per SF $29.38
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual $26,585
Annual Per SF $1.47
Effective Gross Income (CAD)
Annual $505,113
Annual Per SF $27.91
Taxes (CAD)
Annual $126,187
Annual Per SF $6.97
Operating Expenses (CAD)
Annual $77,723
Annual Per SF $4.29
Total Expenses (CAD)
Annual $203,910
Annual Per SF $11.27
Net Operating Income (CAD)
Annual $301,202
Annual Per SF $16.64

Property Facts

Price $5,961,283 CAD
Price Per Unit $283,871 CAD
Sale Type Investment
Cap Rate 5.10%
No. Units 21
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 1.40 AC
Building Size 18,097 SF
No. Stories 3
Year Built 1900
Zoning BA

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
Studios 6 $2,018 CAD 380
1+1 10 $1,775 CAD 511
2+2 5 $2,056 CAD 638 - 1,160
Fairly walkable
50/100
Exceptionally drivable
100/100
Good public transit
60/100
Moderately bikeable
70/100

Property Taxes

Property Taxes

Parcel Number
NHVN-000154-000840-000200
Land Assessment
$508,014 CAD
Improvements Assessment
$2,798,139 CAD
Total Assessment
$3,306,153 CAD
Annual Taxes
$126,187 CAD ($6.97 CAD/SF)
Tax Year
2025
  • Listing ID: 38198998

  • Date on Market: 2025-10-24

  • Last Updated:

  • Address: 1435 State St, New Haven, CT 06511

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}