10 Gilmore St · Potsdam, NY 13676

$27,500

2 bd · 1.0 ba · 536 sqft · SingleFamily public records · 247 Days on market

Built 1930 9,148 sqft lot $51/sqft · 71% below area ↓ 19% since listing

---

Why this score? — see what drove the A- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Appreciation +10.0/10.0
• ARV discount +7.5/15.0
• Schools +5.0/10.0
• Livability +3.8/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Beautiful lot for sale in the Village of Potsdam with a cottage style house, on a side street in a neighborhood setting. It offers a unique opportunity for expansion or redevelopment (currently in need of extensive renovation or removal). Though presently uninhabitable, it presents an opportunity for a buyer. Priced to sell well below assessed value of $40,000. Don’t miss your chance to own a piece of Potsdam’s history and make it your own—schedule a showing today. White barn is not on the property and is not included.

Key facts

• 9,148 sq ft lot
• Built 1930
• Listed 247 days

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $28k.

Deal economics

• At list price, monthly cash flow is $599 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $28k).
• Recommended offer: $24k (12.0% below list) — sets the bar for market timing.
• Cap rate 32.4% vs local median 4.9% in Potsdam — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 75/100 on livability (#249 in NY, #3,908 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, health & safety A+; Watch: crime F, commute F, employment F.
• Potsdam Central School District (town): math 53% / reading 66% proficiency, ranked #258 of 590 in NY (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: 118 active listings in the ZIP; 215 units permitted in St. Lawrence County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $3k of equity ($190 loan paydown + $3k appreciation (10.0% local appreciation)).
• St. Lawrence County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (10.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.
• By year 9, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 247 days — a 12% lower offer ($24k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: property tax is 4.3% of price; built in 1930 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $24,200 (12.0% below list)

Questions for the listing agent

1. It's been on market 247 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 3.93% ✓
• Cap rate: 32.44%
• Cash-on-cash: 93.39%
• DSCR: 5.16
• GRM: 2.1

CMA / ARV

• ARV (median comp): $93,243
• List price: $27,500
• Delta: -70.51%
• Verdict: UNDERPRICED
• Comps: 2 within 2.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: —
• Equity multiple: 7.91×
• Total profit: $53,200
• Equity at exit: $24,774

10-year hold

• IRR: 97.7%
• Equity multiple: 17.46×
• Total profit: $126,761
• Equity at exit: $53,426

Cash invested: $7,700 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 15 Strongly Tenant-Friendly
• State New York: 15 Strongly Tenant-Friendly · D+10
• County: — inherits STATE
• City: — inherits STATE

NYC rent stabilization (~1M units); 2019 HSTPA strengthened tenant rights; courts deeply backlogged.

Methodology + full state rankings →

ZIP-level market 13676

• Home prices YoY: 17.7%
• Active inventory: 118
• Price-to-rent: 2.1×

Monthly cashflow live

• Estimated rent: $1,080 medium
• Mortgage (P&I): −$144
• Tax from tax record: −$99 /mo · $1,184/yr
• Insurance: −$11
• HOA: −$0
• Vacancy / Maint / Mgmt: −$227
• Net cashflow: $599

Break-even live

Break-even rent $322

Max offer price $27,500

Occupancy floor 40%

Sensitivity live

Price	-10% $615	-5% $607	+0% $599	+5% $591	+10% $584
Rent	-10% $514	-5% $557	+0% $599	+5% $642	+10% $685
Rate	-1.0pp $613	-0.5pp $606	base $599	+0.5pp $592	+1.0pp $585

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $6,875
• Closing costs: $825
• Reserves months: —
• Total cash needed: —

Listing history 19 events

1. 2026-06-21
   days on market $27,500 Active 247 DOM
2. 2026-06-18
   days on market $27,500 Active 245 DOM
3. 2026-06-17
   days on market $27,500 Active 244 DOM
4. 2026-06-17
   remarks 671-char remark
5. 2026-06-16
   days on market $27,500 Active 243 DOM
6. 2026-06-15
   days on market $27,500 Active 242 DOM
7. 2026-06-13
   days on market $27,500 Active 240 DOM
8. 2026-06-12
   days on market $27,500 Active 239 DOM
9. 2026-06-09
   days on market $27,500 Active 236 DOM
10. 2026-06-08
    days on market $27,500 Active 235 DOM
11. 2026-06-07
    days on market $27,500 Active 234 DOM
12. 2026-06-07
    days on market $27,500 Active 233 DOM
13. 2026-06-04
    days on market $27,500 Active 230 DOM
14. 2026-06-02
    days on market $27,500 Active 229 DOM
15. 2026-06-01
    days on market $27,500 Active 228 DOM
16. 2026-05-31
    days on market $27,500 Active 227 DOM
17. 2025-11-17
    price $27,500 542-char remark

    Show marketing remark (542 chars)

    Beautiful lot for sale in the Village of Potsdam with a cottage style house, on a side street in a neighborhood setting. It offers a unique opportunity for expansion or redevelopment (currently in need of extensive renovation or removal). Though presently uninhabitable, it presents an opportunity for a buyer. Priced to sell well below assessed value of $40,000. Don’t miss your chance to own a piece of Potsdam’s history and make it your own—schedule a showing today. White barn is not on the property and is not included.

18. 2025-11-03
    price $30,000 542-char remark

    Show marketing remark (542 chars)

    Beautiful lot for sale in the Village of Potsdam with a cottage style house, on a side street in a neighborhood setting. It offers a unique opportunity for expansion or redevelopment (currently in need of extensive renovation or removal). Though presently uninhabitable, it presents an opportunity for a buyer. Priced to sell well below assessed value of $40,000. Don’t miss your chance to own a piece of Potsdam’s history and make it your own—schedule a showing today. White barn is not on the property and is not included.

19. 2025-10-16
    listed $33,900 Active 542-char remark

    Show marketing remark (542 chars)

    Beautiful lot for sale in the Village of Potsdam with a cottage style house, on a side street in a neighborhood setting. It offers a unique opportunity for expansion or redevelopment (currently in need of extensive renovation or removal). Though presently uninhabitable, it presents an opportunity for a buyer. Priced to sell well below assessed value of $40,000. Don’t miss your chance to own a piece of Potsdam’s history and make it your own—schedule a showing today. White barn is not on the property and is not included.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast NY · Partial reset (capped growth)

• Current annual tax: $1,184 · $99/mo
• Projected year-2 tax: $1,184 · $99/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 2/10 Low 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $12,966
• − Mortgage interest: −$1,540
• − Property taxes: −$1,184
• − Insurance: −$138
• − Repairs & maintenance: −$1,037
• − Management: −$1,037
• − Depreciation: −$800
• Taxable income: $7,229
• Est. tax owed @ 24.0%: −$1,735
• After-tax cash flow: $5,456/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Potsdam Central School District
• NCES district ID: 3623670
• Math proficiency: 53% ▼ -2.00%
• Reading proficiency: 66% ▲ 12.00%
• Median HH income: $44,144
• Composite: 50.05/100
• National rank: #1915
• State rank: #258 of 590 in NY

Livability — Potsdam

• Score: 75/100
• State rank: #249
• US rank: #3908

Category grades

Amenities A+ Commute F Cost of living A+ Crime F Employment F Housing C+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Potsdam, NY
• City population: 2,123
• Population (ZIP): 13,408

Population outlook (St. Lawrence County) Hauer SSP2

• Today (2025): 110,027 people
• By 2030: 107,455 · -2.3%
• By 2040: 100,492 · -8.7%
• By 2050: 94,254 · -14.3%
• By 2075: 80,175 · -27.1%
• By 2100: 63,140 · -42.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (90%)
• Race & ethnicity: White 90% Two or more races 4% Asian 3% Hispanic / Latino 2% Black 2%
• Common ancestry: Lithuanian 6% Romanian 4% Iranian 2%
• Foreign-born: 7% · Canada, China
• Languages at home: 94% English-only · Spanish 2% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · St. Lawrence

• 2024 margin: R (+18.0) · D 41.0% · R 59.0%
• 2008→2024 swing: -34.3pp toward R · 2008: 16.3pp · 2024: -18.0pp
• All cycles: 2024: R+18.0 2020: R+11.7 2016: R+10.8 2012: D+16.6 2008: D+16.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 48.01%
• Current HPI: 318.7704
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.60%
• F500 in state: 92

Industry mix (Fortune 500 HQ in NY)

Industry	F500 HQs	Revenue
▸Financial Services	10	$950B
▸Consumer Goods	9	$162B
▸Insurance	4	$225B
▸Telecommunications	2	$144B
▸Pharmaceuticals	2	$112B
▸Media / Entertainment	2	$69B

Price history

-18.9% since first listed

3 events — show timeline

• 2025-11-17 Price Changed $27,500 SLCMLS
• 2025-11-03 Price Changed $30,000 SLCMLS
• 2025-10-16 Listed $33,900 SLCMLS

Property tax history

+4.1%/yr

Latest (2025): $1,184 · +30.8% YoY. Source: county tax records.