BridgeVest — Investment Listing

168 Elsworth Street

Black Rock, Bridgeport, CT 06605 · Open to Developer Partners

Active — Ground Lease & Equity Partnership
01 — Property Snapshot

168 Elsworth Street

Black Rock · Bridgeport, CT 06605 · Fairfield County

R-1 Residential 0.25 Acres Single-Family Zoned 0.5 mi from Harbor

A rare infill lot in one of Connecticut's most coveted coastal neighborhoods. Zoned R-1 residential — suitable for single-family home, duplex, or small multi-unit. Steps from Yellow Horse Bistro, the Black Rock商业 district, and the Seaside Park waterfront. 0.5 miles to the Bridgeport train station (Metro-North, 60 min to Manhattan).

Lot Size
~0.25 ac
Zoning
R-1
Black Rock Median
$553K
Walk Score
87
02 — The Opportunity

Build for half the cost — keep the land.

The math has shifted. New construction in Black Rock costs $600K–$800K all-in — materials, labor, permits, financing. Comparable homes sell at $553K median. Developers are caught in a cost squeeze.

The ground lease model breaks the impasse. The landowner retains the land. The developer avoids the land purchase — typically 25–35% of total project cost. Capital requirements drop significantly. The developer builds, operates, and shares rental income. Everyone wins.

Metric Value
New construction cost estimate $600K–$800K
Black Rock median home sale $553K
Monthly rental — single-family $2,500–$3,200/mo
Land as % of total project ~25–35%
Target ground rent (est.) $1,500–$2,500/mo
Sources: Zillow, Apartments.com, Bridgeport Building Dept (2025 permit data), local agent estimates
03 — Deal Structure

Two models. Same asset. Pick your comfort level.

Option A

Ground Lease

Landowner retains title. Developer leases the land long-term, builds, operates, and manages. Monthly ground rent flows to the landowner — passive, predictable income.

  • 30–99 year lease term
  • Landowner keeps the asset
  • Monthly ground rent: $1,500–$2,500/mo (negotiable)
  • No capital contribution required from landowner
  • Developer absorbs all construction and operating risk
  • Reversion clause returns improvements to landowner at lease end
Target Rent
$1,500–$2,500/mo
Lease Term
30–99 years
Option B

Equity Partnership

Landowner contributes land as equity. Developer brings construction capital. Ownership split — proceeds divided by agreed equity percentages. Higher upside, more involvement.

  • Land valued at ~25–35% of total project equity
  • Landowner receives proportional share of rental income
  • Co-investment aligns incentives — both parties benefit from success
  • Negotiable split: 20–40% landowner equity typical
  • Joint decision-making on major exits/refinances
Land Equity
20–40%
Est. Annual Income
$8K–$14K/yr

Estimates based on comparable ground lease and land-valuation data in Bridgeport / Fairfield County. Actual terms subject to developer negotiations and formal appraisal.

04 — Market Context

Why Black Rock is built for this.

60
Minutes to Manhattan
Metro-North from Bridgeport to Grand Central. Professionals priced out of NYC are pulling the commute in reverse.
229
Active Building Permits
Bridgeport issued 229 building permits in 2025. Developers are not waiting — they're building here right now.
$553K
Median Home Price
Black Rock median sale price of $553K reflects consistent demand. The neighborhood commands a premium.
05 — Comparable Data

The numbers on the ground.

Type Address / Source Value / Rent Notes
Land Sale Near Seaside Park, Black Rock $150K–$250K Raw land / teardown comps, 2023–2025
Land Sale Black Rock (various) $180K–$320K Approved lot ready to build
Rental — SFH Apartments.com / Zillow, Bridgeport $2,500–$3,200/mo Single-family, 3–4BR
Rental — SFH Craigslist, Black Rock area $2,200–$3,400/mo Active listings, 2025
Construction CT market avg. $250–$350/sq ft New single-family, all-in
Sale — Existing Black Rock median $553K All home types, 2024–2025

Ready to build?

This memo is a starting point — not a contract. Actual ground rent, lease terms, and equity splits are negotiated deal-by-deal. BridgeVest connects landowners with vetted developers. Let's talk.

Inquire about this listing →