CashFlowRE
Sign in Sign up
5785 Clover Meadow Ln
C Composite 59.58
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 +19.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.9/10.0
  • Schools +4.7/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

5785 Clover Meadow Ln · Canandaigua, NY 14425
3 bd · 1.0 ba · 1,400 sqft · SingleFamily public records · 11 Days on market
Built 1985 7,433 sqft lot $178/sqft · 18% below area Est $306k · 18% under $38/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this meticulously maintained home in the heart of Farmington—where pride of ownership shows in every detail! From the moment you arrive, you’ll appreciate the freshly paved driveway, clean curb appeal with all new vinyl siding, and inviting entry. Step inside to a bright and comfortable living space filled with natural light from newer Anderson windows, creating a warm and welcoming feel throughout. The eat-in kitchen offers abundant cabinetry, great counter space, and a functional layout that flows seamlessly into the dining area—perfect for everyday living and entertaining. Sliding glass doors lead you out to a private multi-level deck and beautifully lands

Key facts

  • 7,433 sq ft lot
  • 2 garage spots
  • Built 1985

Property features AI

Finance

  • HOA & community: Monthly association fee of $38; Community basketball court

Exterior

  • Parking: Attached garage with garage door opener; 2 garage spaces
  • Utilities: High-speed internet available; Public water connected; Sewer connected; Circuit breaker electrical
  • Home design: Single-story home; Existing construction; Block foundation; Resale property
  • Construction: Vinyl siding; Architectural shingle roof; Block foundation; Year built: existing
  • Exterior features: Blacktop driveway; Deck; Open deck; Patio; Porch; Walk-out basement access; Sump pump

Interior

  • Kitchen: Gas oven; Gas range; Microwave; Dishwasher; Refrigerator; Eat-in kitchen
  • Bedrooms: 3 main-level bedrooms
  • Flooring: Carpet; Luxury vinyl; Tile; Vinyl; Varies
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Gas forced-air heating; Central air conditioning
  • Interior features: Separate/formal dining room; Eat-in kitchen; Separate/formal living room; Sliding glass door(s); Convertible bedroom; Sliding doors
  • Laundry & utility: Washer and dryer; Laundry in basement; Gas water heater

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 3-bed/1.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $268 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Cap rate 7.6% vs local median 3.4% in Canandaigua — 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 (#243 in NY, #3,822 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, schools B+; Watch: employment C-, amenities F, health & safety D-.
  • Canandaigua City School District (suburban): math 50% / reading 59% proficiency, ranked #305 of 590 in NY (top 52%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 72 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 284 units permitted in Ontario County in 2024 (69 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($95k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Ontario County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $249,900

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-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?
  4. 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.
  5. 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.
  6. 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
1.09%
Cap rate
7.58%
Cash-on-cash
4.60%
DSCR
1.20
GRM
7.6

CMA / ARV

ARV (median comp)
$305,558
List price
$249,900
Delta
-18.22%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1564 Hayride Dr 0.04mi 3/1.5 1,440 (+3%) 9mo $300,000 $208 84
5768 Oatfield Dr 0.15mi 3/1.5 1,376 (-2%) 9mo $300,000 $218 80
5778 Oatfield Dr 0.12mi 3/1.5 1,424 (+2%) 12mo $330,000 $232 80
5773 Clover Meadow Ln 0.07mi 3/2.0 1,344 (-4%) 10mo $235,000 $175 78
1601 Flaxen Dr 0.10mi 4/1.5 (+1) 1,468 (+5%) 6mo $255,000 $174 75
1547 Meadowbrook Ln 0.23mi 3/2.5 1,380 (-1%) 11mo $290,000 $210 72
1169 Meadowbrook Ln 0.25mi 3/1.0 1,520 (+9%) 10mo $260,000 $171 66
5715 Dalton Dr 0.41mi 4/2.0 (+1) 1,416 (+1%) 8mo $240,000 $169 64
5722 Dalton Dr 0.41mi 3/1.5 1,228 (-12%) 3mo $350,000 $285 56
45 Coachlight Cir 0.36mi 4/1.5 (+1) 1,560 (+11%) 9mo $290,000 $186 49
5738 Dalton Dr 0.48mi 3/1.5 1,564 (+12%) 10mo $239,900 $153 48
1731 Birchwood Dr 0.67mi 4/2.0 (+1) 1,588 (+13%) 10mo $338,000 $213 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.1%
Equity multiple
0.67×
Total profit
$-23,263
Equity at exit
$37,261
10-year hold
IRR
0.5%
Equity multiple
1.03×
Total profit
$2,314
Equity at exit
$21,607

Cash invested: $69,972 (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 14425

Home prices YoY
-15.1%
Active inventory
72
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,726 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$432 /mo · $5,189/yr
Insurance
$104
HOA
$38
Vacancy / Maint / Mgmt
$572
Net cashflow
$268

Break-even live

Break-even rent $2,386
Max offer price $249,900
Occupancy floor 85%

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
$62,475
Closing costs
$7,497
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1515 Red Fern Dr Unit 1512 Farmington, NY 3.0 2.5 1688 $2,800 $1.66 3d 1 0.47mi
1512 Redfern Dr Farmington, NY 3.0 2.5 1688 $2,800 $1.66 3d 1 0.49mi
1188 Barry Pl Farmington, NY 1.0–3.0 1.0–2.5 1072 $2,675 $2.50 3d 12 1.07mi

HOA detail

Monthly dues
$38 · $456/yr

Listing history 2 events

  1. 2026-05-16
    status Pending 1465-char remark
  2. 2026-05-05
    listed $249,900 Active 1465-char remark

ⓘ 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
$5,189 · $432/mo
Projected year-2 tax
$5,189 · $432/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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$32,710
− Mortgage interest
−$13,998
− Property taxes
−$5,189
− Insurance
−$1,250
− Repairs & maintenance
−$2,617
− Management
−$2,617
− HOA
−$456
− Depreciation
−$7,270
Taxable loss
−$686
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$165
After-tax cash flow
$3,385/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
Canandaigua City School District
NCES district ID
3606330
Math proficiency
50% ▼ -10.00%
Reading proficiency
59% ▲ 4.00%
Median HH income
$56,375
Composite
47.09/100
National rank
#2335
State rank
#305 of 590 in NY

Livability — Canandaigua

Score
75/100
State rank
#243
US rank
#3822

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Ontario County · 58,989 people
City population
28,786
Metro
Rochester, NY
Population (ZIP)
13,839
Household income
$94,609
Rent vs Own
28.1% rent · 71.9% own
Severe rent burden
257.0

Population outlook (Ontario County) Hauer SSP2

Today (2025)
111,230 people
By 2030
111,401 · +0.2%
By 2040
109,535 · -1.5%
By 2050
104,895 · -5.7%
By 2075
92,999 · -16.4%
By 2100
73,723 · -33.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 7% Hispanic / Latino 5% Black 2% Asian 2%
Hispanic origin (detail)
Puerto Rican 3% Dominican 1%
Common ancestry
Romanian 6% Lithuanian 5% Iranian 4%
Foreign-born
3% · Canada, South Korea
Languages at home
94% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Ontario

2024 margin
Toss-up / Even · D 49.4% · R 50.6%
2008→2024 swing
-1.0pp toward R · 2008: -0.1pp · 2024: -1.2pp
All cycles
2024: R+1.2 2020: R+0.0 2016: R+8.6 2012: R+1.6 2008: R+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -47.59%
Current HPI
267.0192
Rent YoY
Metro
Rochester, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-05-16 Pending UNYREIS
  • 2026-05-05 Listed $249,900 UNYREIS

Property tax history

+5.8%/yr

Latest (2025): $5,189 · +28.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…