CashFlowRE
Sign in Sign up
1979 Military Tpke 🏷️ Likely Rental
C+ Composite 64.64
Why this score? — see what drove the C+ 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 +23.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +6.2/10.0
  • Schools +4.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

1979 Military Tpke · Morrisonville, NY 12901
3 bd · 1.0 ba · 1,306 sqft · SingleFamily public records · 118 Days on market
Built 1948 0.40 ac lot $115/sqft · 45% below area Est $270k · 45% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Seller is now open to FHA, VA, and USDA financing-expanding financing opportunities for buyers! Charming ranch home offering comfortable one-level living in a convenient location! The spacious living room provides plenty of room to relax or entertain. The eat-in kitchen features a space-saving fold-away table, maximizing functionality and flexibility. Two bedrooms offer nicely sized closets, while the third bedroom includes main-floor laundry hookups for added convenience. The full bathroom showcases a tile shower. Additional highlights include a one-car attached garage, side yard, and a small fenced-in backyard -- perfect for pets, gardening, or enjoying the outdoors. Located just minutes from Plattsburgh and close to shopping, dining, and other local amenities, this home offers both comfort and convenience. Seller will have the home's interior professionally cleaned prior to closing, offering added peace of mind for the new owner. Updates in last 5-6 years include: Updated kitchen and bathroom, new metal roof, new hot water heater, new water softener, and new flooring and paint throughout much of the home. If location and value are top priorities in your home search, this is one you'll want to see! 360 degree virtual tour: https://mls. ricoh360.com/a62a8b60-ee79-4225-b368-c32fcfd14820 (This home is NOT FOR RENT)

Key facts

  • Attached garage
  • Eat in kitchen
  • Fenced in backyard

Tags

ONE LEVEL LIVINGEAT IN KITCHENMAIN FLOOR LAUNDRY HOOKUPSTILE SHOWERATTACHED GARAGEFENCED IN BACKYARD

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $149,900 price doesn't fit this home's estimated sale value (~$270,177) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $136k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#573 in NY) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment A-; Watch: schools D+, amenities F, commute F.
  • Beekmantown Central School District (rural): math 45% / reading 57% proficiency, ranked #360 of 590 in NY (top 61%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 176 active listings in the ZIP; 192 units permitted in Clinton County in 2024 (64 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Clinton County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y ago; this cycle's ask has dropped $29k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $89k; list at $150k implies a 68% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,409 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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.
  8. 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.
  9. 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
1.12%
Cap rate
8.47%
Cash-on-cash
7.78%
DSCR
1.35
GRM
7.4

CMA / ARV

ARV (median comp)
$270,177
List price
$149,900
Delta
-44.52%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2007 Military Tpke 0.13mi 3/1.0 1,200 (-8%) 21mo $164,800 $137 63

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.7%
Equity multiple
0.75×
Total profit
$-10,418
Equity at exit
$22,351
10-year hold
IRR
3.0%
Equity multiple
1.21×
Total profit
$8,990
Equity at exit
$12,961

Cash invested: $41,972 (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 12901

Home prices YoY
-22.5%
Active inventory
176
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,680 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$207 /mo · $2,482/yr
Insurance
$62
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$217

Break-even live

Break-even rent $1,406
Max offer price $149,900
Occupancy floor 82%

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
$37,475
Closing costs
$4,497
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.

Listing history 21 events

  1. 2026-06-18
    days on market $149,900 Active 118 DOM
  2. 2026-06-17
    days on market $149,900 Active 117 DOM
  3. 2026-06-16
    days on market $149,900 Active 116 DOM
  4. 2026-06-15
    days on market $149,900 Active 115 DOM
  5. 2026-06-13
    days on market $149,900 Active 113 DOM
  6. 2026-06-12
    days on market $149,900 Active 112 DOM
  7. 2026-06-09
    days on market $149,900 Active 109 DOM
  8. 2026-06-08
    days on market $149,900 Active 108 DOM
  9. 2026-06-07
    days on market $149,900 Active 107 DOM
  10. 2026-06-07
    days on market $149,900 Active 106 DOM
  11. 2026-06-04
    days on market $149,900 Active 103 DOM
  12. 2026-06-02
    days on market $149,900 Active 102 DOM
  13. 2026-06-01
    days on market $149,900 Active 101 DOM
  14. 2026-05-31
    days on market $149,900 Active 100 DOM
  15. 2026-05-17
    price $149,900 1335-char remark
    Show marketing remark (1335 chars)

    Seller is now open to FHA, VA, and USDA financing-expanding financing opportunities for buyers! Charming ranch home offering comfortable one-level living in a convenient location! The spacious living room provides plenty of room to relax or entertain. The eat-in kitchen features a space-saving fold-away table, maximizing functionality and flexibility. Two bedrooms offer nicely sized closets, while the third bedroom includes main-floor laundry hookups for added convenience. The full bathroom showcases a tile shower. Additional highlights include a one-car attached garage, side yard, and a small fenced-in backyard -- perfect for pets, gardening, or enjoying the outdoors. Located just minutes from Plattsburgh and close to shopping, dining, and other local amenities, this home offers both comfort and convenience. Seller will have the home's interior professionally cleaned prior to closing, offering added peace of mind for the new owner. Updates in last 5-6 years include: Updated kitchen and bathroom, new metal roof, new hot water heater, new water softener, and new flooring and paint throughout much of the home. If location and value are top priorities in your home search, this is one you'll want to see! 360 degree virtual tour: https://mls. ricoh360.com/a62a8b60-ee79-4225-b368-c32fcfd14820 (This home is NOT FOR RENT)

  16. 2026-05-01
    price $159,000 1335-char remark
    Show marketing remark (1335 chars)

    Seller is now open to FHA, VA, and USDA financing-expanding financing opportunities for buyers! Charming ranch home offering comfortable one-level living in a convenient location! The spacious living room provides plenty of room to relax or entertain. The eat-in kitchen features a space-saving fold-away table, maximizing functionality and flexibility. Two bedrooms offer nicely sized closets, while the third bedroom includes main-floor laundry hookups for added convenience. The full bathroom showcases a tile shower. Additional highlights include a one-car attached garage, side yard, and a small fenced-in backyard -- perfect for pets, gardening, or enjoying the outdoors. Located just minutes from Plattsburgh and close to shopping, dining, and other local amenities, this home offers both comfort and convenience. Seller will have the home's interior professionally cleaned prior to closing, offering added peace of mind for the new owner. Updates in last 5-6 years include: Updated kitchen and bathroom, new metal roof, new hot water heater, new water softener, and new flooring and paint throughout much of the home. If location and value are top priorities in your home search, this is one you'll want to see! 360 degree virtual tour: https://mls. ricoh360.com/a62a8b60-ee79-4225-b368-c32fcfd14820 (This home is NOT FOR RENT)

  17. 2026-03-17
    price $169,000 1335-char remark
    Show marketing remark (1335 chars)

    Seller is now open to FHA, VA, and USDA financing-expanding financing opportunities for buyers! Charming ranch home offering comfortable one-level living in a convenient location! The spacious living room provides plenty of room to relax or entertain. The eat-in kitchen features a space-saving fold-away table, maximizing functionality and flexibility. Two bedrooms offer nicely sized closets, while the third bedroom includes main-floor laundry hookups for added convenience. The full bathroom showcases a tile shower. Additional highlights include a one-car attached garage, side yard, and a small fenced-in backyard -- perfect for pets, gardening, or enjoying the outdoors. Located just minutes from Plattsburgh and close to shopping, dining, and other local amenities, this home offers both comfort and convenience. Seller will have the home's interior professionally cleaned prior to closing, offering added peace of mind for the new owner. Updates in last 5-6 years include: Updated kitchen and bathroom, new metal roof, new hot water heater, new water softener, and new flooring and paint throughout much of the home. If location and value are top priorities in your home search, this is one you'll want to see! 360 degree virtual tour: https://mls. ricoh360.com/a62a8b60-ee79-4225-b368-c32fcfd14820 (This home is NOT FOR RENT)

  18. 2026-02-18
    listed $179,000 Active 1335-char remark
    Show marketing remark (1335 chars)

    Seller is now open to FHA, VA, and USDA financing-expanding financing opportunities for buyers! Charming ranch home offering comfortable one-level living in a convenient location! The spacious living room provides plenty of room to relax or entertain. The eat-in kitchen features a space-saving fold-away table, maximizing functionality and flexibility. Two bedrooms offer nicely sized closets, while the third bedroom includes main-floor laundry hookups for added convenience. The full bathroom showcases a tile shower. Additional highlights include a one-car attached garage, side yard, and a small fenced-in backyard -- perfect for pets, gardening, or enjoying the outdoors. Located just minutes from Plattsburgh and close to shopping, dining, and other local amenities, this home offers both comfort and convenience. Seller will have the home's interior professionally cleaned prior to closing, offering added peace of mind for the new owner. Updates in last 5-6 years include: Updated kitchen and bathroom, new metal roof, new hot water heater, new water softener, and new flooring and paint throughout much of the home. If location and value are top priorities in your home search, this is one you'll want to see! 360 degree virtual tour: https://mls. ricoh360.com/a62a8b60-ee79-4225-b368-c32fcfd14820 (This home is NOT FOR RENT)

  19. 2020-02-04
    soldstatus $89,000
  20. 2020-01-31
    soldstatus $89,000 159-char remark
    Show marketing remark (159 chars)

    This ranch has lots of potential, but needs some TLC. Spacious living room, open kitchen and 1-car attached garage. Close to schools, shopping and restaurants.

  21. 2019-11-21
    listed $89,000 159-char remark
    Show marketing remark (159 chars)

    This ranch has lots of potential, but needs some TLC. Spacious living room, open kitchen and 1-car attached garage. Close to schools, shopping and restaurants.

ⓘ 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
$2,482 · $207/mo
Projected year-2 tax
$2,507 · $209/mo
Expected delta
+$26/yr (+$2/mo · 1.0%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥94°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$20,166
− Mortgage interest
−$8,397
− Property taxes
−$2,482
− Insurance
−$1,416
− Repairs & maintenance
−$1,613
− Management
−$1,613
− Depreciation
−$4,361
Taxable income
$284
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$68
After-tax cash flow
$2,532/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
Beekmantown Central School District
NCES district ID
3604290
Math proficiency
45% ▲ 2.00%
Reading proficiency
57% ▲ 18.00%
Median HH income
$53,577
Composite
43.91/100
National rank
#2914
State rank
#360 of 590 in NY

Livability — Morrisonville

Score
67/100
State rank
#573
US rank
#10301

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
32,012

Population outlook (Clinton County) Hauer SSP2

Today (2025)
78,791 people
By 2030
76,848 · -2.5%
By 2040
71,579 · -9.2%
By 2050
66,471 · -15.6%
By 2075
57,361 · -27.2%
By 2100
47,232 · -40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 5% Hispanic / Latino 4% Black 3% Asian 3%
Common ancestry
Lithuanian 15% Romanian 3% Slovak 2%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 2% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · Clinton

2024 margin
Toss-up / Even · D 48.9% · R 51.1%
2008→2024 swing
-25.1pp toward R · 2008: 22.9pp · 2024: -2.2pp
All cycles
2024: R+2.2 2020: D+5.2 2016: D+0.9 2012: D+25.6 2008: D+22.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.55%
Current HPI
252.8692
Rent YoY
Metro
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+68.4% since first listed
7 events — show timeline
  • 2026-05-17 Price Changed $149,900 ACVMLS
  • 2026-05-01 Price Changed $159,000 ACVMLS
  • 2026-03-17 Price Changed $169,000 ACVMLS
  • 2026-02-18 Listed $179,000 ACVMLS
  • 2020-02-04 Sold (Public Records) $89,000 Public Records
  • 2020-01-31 Sold (MLS) $89,000 ACVMLS
  • 2019-11-21 Listed $89,000 ACVMLS

Property tax history

+8.2%/yr

Latest (2025): $2,482 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…