Log In/Sign Up
Your email has been sent.
1435 State St 1435 State St 21 Unit Apartment Building $4,700,000 ($223,810/Unit) New Haven, CT 06511



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.
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 | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$387,984
|
$21.44
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$19,399
|
$1.07
|
| Effective Gross Income |
$368,585
|
$20.37
|
| Taxes |
$92,080
|
$5.09
|
| Operating Expenses |
$56,715
|
$3.13
|
| Total Expenses |
$148,795
|
$8.22
|
| Net Operating Income |
$219,790
|
$12.15
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $387,984 |
| Annual Per SF | $21.44 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $19,399 |
| Annual Per SF | $1.07 |
| Effective Gross Income | |
|---|---|
| Annual | $368,585 |
| Annual Per SF | $20.37 |
| Taxes | |
|---|---|
| Annual | $92,080 |
| Annual Per SF | $5.09 |
| Operating Expenses | |
|---|---|
| Annual | $56,715 |
| Annual Per SF | $3.13 |
| Total Expenses | |
|---|---|
| Annual | $148,795 |
| Annual Per SF | $8.22 |
| Net Operating Income | |
|---|---|
| Annual | $219,790 |
| Annual Per SF | $12.15 |
Property Facts
| Price | $4,700,000 | Apartment Style | Low-Rise |
| Price Per Unit | $223,810 | Building Class | C |
| Sale Type | Investment | Lot Size | 1.40 AC |
| No. Units | 21 | Building Size | 18,097 SF |
| Property Type | Multifamily | No. Stories | 3 |
| Property Subtype | Apartment | Year Built | 1900 |
| Zoning | BA | ||
| Price | $4,700,000 |
| Price Per Unit | $223,810 |
| Sale Type | Investment |
| 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 | $1,473 | 380 |
| 1+1 | 10 | $1,295 | 511 |
| 2+2 | 5 | $1,500 | 638 - 1,160 |
1 1
Property Taxes
| Parcel Number | NHVN-000154-000840-000200 | Total Assessment | $2,391,690 |
| Land Assessment | $367,500 | Annual Taxes | $92,080 ($5.09/SF) |
| Improvements Assessment | $2,024,190 | Tax Year | 2025 |
Property Taxes
Parcel Number
NHVN-000154-000840-000200
Land Assessment
$367,500
Improvements Assessment
$2,024,190
Total Assessment
$2,391,690
Annual Taxes
$92,080 ($5.09/SF)
Tax Year
2025
1 of 21
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1435 State St | 1435 State St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
