CashFlowRE
Sign in Sign up
249 Dewey Ave S Multi-family
B+ Composite 78.62
Why this score? — see what drove the B+ 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.0/5.0
  • Livability +3.9/5.0
  • Schools +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,999

249 Dewey Ave S · Buffalo, NY 14214
6 bd · 2.0 ba · 2,060 sqft · MultiFamily public records · 62 Days on market
Built 1920 3,600 sqft lot $92/sqft · 29% below area Est $269k · 29% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Welcome to 249 Dewey Ave, Buffalo, NY 14214, Don’t miss this incredible opportunity to own a home in a convenient and desirable location. Whether you're a first-time buyer, investor, or looking to downsize, this property offers great potential and value. in the future, if you wish, you can arrange to one park in the driveway. With the "SELLER MAKING REPAIRS BASED ON HOME INSPECTION OR APPRAISAL" \ The property is currently vacant, making for a smooth and quick transition. The furnace for the second floor is located in the right-hand corner as you ascend to the second level, while the furnace for the first floor is situated in the basement. Ideally located near grocery bus routes, you’ll enjoy easy access to everything you need. The lockbox is located in front of the door, please enter through the front door, to access the second floor, open the door situated to the left of the kitchen on the first floor. Once your viewing is complete, please turn off the lights and ensure the door is closed behind you. Offers will be reviewed as they are received, so don’t wait! Please allow 24–48 hours for a response to any submitted offers.

Key facts

  • 3,600 sq ft lot
  • Built 1920
  • Listed 61 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 6-bed/2.0-bath multifamily listed at $190k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $190k).
  • Recommended offer: $179k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.5% vs local median 8.0% in Buffalo — 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 77/100 on livability (#195 in NY, #3,011 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: crime F, employment D-.
  • Buffalo City School District (urban): math 41% / reading 40% proficiency, ranked #535 of 590 in NY (top 91%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.8%/yr); 92 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 1,244 units permitted in Erie County in 2024 (563 in 5+ unit buildings).
  • At $3,113/mo this rent would consume 64% of the median local household income ($58k/yr) (locally 1820% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 5.8% rent growth), your $53k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 8y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $178,599 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.64%
Cap rate
13.53%
Cash-on-cash
25.85%
DSCR
2.15
GRM
5.1

CMA / ARV

ARV (median comp)
$269,158
List price
$189,999
Delta
-29.41%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
92 Wakefield Ave 0.27mi 6/2.0 2,046 (-1%) 8mo $190,000 $93 80
258 Leroy Ave 0.17mi 6/2.0 2,200 (+7%) 6mo $220,000 $100 76
2032 Fillmore Ave 0.16mi 6/2.0 2,226 (+8%) 10mo $150,000 $67 71
2042 Fillmore Ave 0.14mi 6/2.0 1,826 (-11%) 8mo $220,000 $120 67
168 Rodney Ave 0.37mi 6/2.0 2,199 (+7%) 7mo $175,000 $80 66
114 Manhattan Ave 0.59mi 5/2.0 (-1) 2,052 (-0%) 16mo $158,000 $77 54
96 Sussex St 0.69mi 5/2.0 (-1) 2,152 (+4%) 4mo $255,000 $118 52
48 Oakgrove Ave 0.70mi 6/2.0 2,200 (+7%) 7mo $318,000 $145 50
198 Jewett Ave 0.20mi 6/2.0 2,362 (+15%) 20mo $270,000 $114 50
482 Leroy Ave 0.54mi 6/2.0 2,244 (+9%) 20mo $141,000 $63 44
41 Vernon Pl Pl 0.59mi 5/2.0 (-1) 2,330 (+13%) 21mo $344,000 $148 28

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 5.81% rent growth · sell at horizon

5-year hold
IRR
22.7%
Equity multiple
1.96×
Total profit
$51,296
Equity at exit
$28,329
10-year hold
IRR
32.4%
Equity multiple
4.35×
Total profit
$178,176
Equity at exit
$16,428

Cash invested: $53,200 (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.

ZIP-level market 14214

Rents YoY
5.8%
Active inventory
92
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$3,113 high interval (Pro) →
Mortgage (P&I)
$996
Tax est. 1.5%
$237 /mo · $2,850/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$654
Net cashflow
$1,146

Break-even live

Break-even rent $1,662
Max offer price $189,999
Occupancy floor 58%

Sensitivity live

Price -10% $1,277 -5% $1,212 +0% $1,146 +5% $1,080 +10% $1,015
Rent -10% $900 -5% $1,023 +0% $1,146 +5% $1,269 +10% $1,392
Rate -1.0pp $1,242 -0.5pp $1,194 base $1,146 +0.5pp $1,097 +1.0pp $1,047

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
$47,500
Closing costs
$5,700
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15 Hughes Ave Buffalo, NY 7.0 2.0 1650 $3,000 $1.82 44d 1 0.90mi
145 Minnesota Ave Buffalo, NY 7.0 2.0 2551 $4,900 $1.92 15d 1 1.29mi
175 Lisbon Ave Buffalo, NY 5.0 2.0 2000 $2,500 $1.25 15d 1 1.39mi
85 Highgate Ave Buffalo, NY 5.0 2.0 2193 $3,750 $1.71 15d 1 1.40mi
24 Custer St Buffalo, NY 5.0 2.0 2500 $3,000 $1.20 15d 1 1.40mi
65 Northrup Pl Buffalo, NY 5.0 2.0 1467 $2,500 $1.70 15d 1 1.47mi

Listing history 25 events

  1. 2026-06-21
    days on market $189,999 Active 62 DOM
  2. 2026-06-18
    days on market $189,999 Active 59 DOM
  3. 2026-06-17
    days on market $189,999 Active 58 DOM
  4. 2026-06-16
    days on market $189,999 Active 57 DOM
  5. 2026-06-15
    days on market $189,999 Active 56 DOM
  6. 2026-06-13
    days on market $189,999 Active 54 DOM
  7. 2026-06-13
    days on market $189,999 Active 53 DOM
  8. 2026-06-10
    days on market $189,999 Active 51 DOM
  9. 2026-06-09
    days on market $189,999 Active 50 DOM
  10. 2026-06-08
    days on market $189,999 Active 49 DOM
  11. 2026-06-07
    days on market $189,999 Active 48 DOM
  12. 2026-06-03
    days on market $189,999 Active 44 DOM
  13. 2026-06-02
    days on market $189,999 Active 43 DOM
  14. 2026-06-01
    days on market $189,999 Active 42 DOM
  15. 2026-05-31
    days on market $189,999 Active 41 DOM
  16. 2026-04-20
    listed $189,999 Active 1179-char remark
    Show marketing remark (1179 chars)

    Welcome to 249 Dewey Ave, Buffalo, NY 14214, Don’t miss this incredible opportunity to own a home in a convenient and desirable location. Whether you're a first-time buyer, investor, or looking to downsize, this property offers great potential and value. in the future, if you wish, you can arrange to one park in the driveway. With the "SELLER MAKING REPAIRS BASED ON HOME INSPECTION OR APPRAISAL" \ The property is currently vacant, making for a smooth and quick transition. The furnace for the second floor is located in the right-hand corner as you ascend to the second level, while the furnace for the first floor is situated in the basement. Ideally located near grocery bus routes, you’ll enjoy easy access to everything you need. The lockbox is located in front of the door, please enter through the front door, to access the second floor, open the door situated to the left of the kitchen on the first floor. Once your viewing is complete, please turn off the lights and ensure the door is closed behind you. Offers will be reviewed as they are received, so don’t wait! Please allow 24–48 hours for a response to any submitted offers.

  17. 2025-10-26
    historical
  18. 2025-08-26
    listed $174,999 Active
  19. 2023-12-06
    historical
  20. 2023-10-03
    price $169,900
  21. 2023-09-06
    listed $179,900 Active
  22. 2019-06-21
    historical
  23. 2019-04-03
    listed $50,000 Active
  24. 2018-03-02
    historical
  25. 2018-02-20
    listed $54,900 Active

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥93°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$37,353
− Mortgage interest
−$10,643
− Property taxes
−$2,850
− Insurance
−$950
− Repairs & maintenance
−$2,988
− Management
−$2,988
− Depreciation
−$5,527
Taxable income
$11,406
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,737
After-tax cash flow
$11,015/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
Buffalo City School District
NCES district ID
3605850
Math proficiency
41% ▲ 11.00%
Reading proficiency
40% ▲ 7.00%
Median HH income
$31,665
Composite
33.17/100
National rank
#5544
State rank
#535 of 590 in NY

Livability — Buffalo

Score
77/100
State rank
#195
US rank
#3011

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Buffalo, NY
County
Erie County · 714,559 people
City population
440,021
Metro
Buffalo-Cheektowaga, NY
Population (ZIP)
21,314
Household income
$58,228
Rent vs Own
57.7% rent · 42.3% own
Severe rent burden
1820.0

Population outlook (Erie County) Hauer SSP2

Today (2025)
933,037 people
By 2030
935,181 · +0.2%
By 2040
928,531 · -0.5%
By 2050
905,725 · -2.9%
By 2075
834,037 · -10.6%
By 2100
708,033 · -24.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 47% Black 31% Asian 11% Hispanic / Latino 7% Two or more races 6%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Romanian 5% Lithuanian 2% Scotch-Irish 1%
Foreign-born
14% · Canada, China
Languages at home
81% English-only · Other Indo-European 7% Spanish 4% Other Asian/Pacific 1%

Political lean MEDSL · Erie

2024 margin
Lean D (+9.7) · D 54.8% · R 45.2%
2008→2024 swing
-7.9pp toward R · 2008: 17.5pp · 2024: 9.7pp
All cycles
2024: D+9.7 2020: D+14.7 2016: D+4.8 2012: D+15.6 2008: D+17.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -282.52%
Current HPI
373.377
Rent YoY
▲ 5.81%
Metro
Buffalo-Cheektowaga, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+246.1% since first listed
10 events — show timeline
  • 2026-04-20 Listed $189,999 WNYREIS
  • 2025-10-26 Listing Removed WNYREIS
  • 2025-08-26 Listed $174,999 WNYREIS
  • 2023-12-06 Listing Removed WNYREIS
  • 2023-10-03 Price Changed $169,900 WNYREIS
  • 2023-09-06 Listed $179,900 WNYREIS
  • 2019-06-21 Listing Removed WNYREIS
  • 2019-04-03 Listed $50,000 WNYREIS
  • 2018-03-02 Listing Removed WNYREIS
  • 2018-02-20 Listed $54,900 WNYREIS

Property tax history

+6.5%/yr

Latest (2025): $297 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…