CashFlowRE
Sign in Sign up
7793 Camroden Rd
B Composite 70.42
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$67,000

7793 Camroden Rd · Rome, NY 13440
2 bd · 1.0 ba · 1,208 sqft · SingleFamily public records · 101 Days on market
Built 1965 0.29 ac lot $55/sqft · 70% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tucked away on a quiet country road, this three-bedroom, one-bath ranch-style home offers the perfect opportunity for someone ready to make it their own. Whether you’re a first-time buyer, downsizing, or looking for a peaceful weekend retreat, this property delivers simplicity, potential, and charm in a serene setting. Set on a manageable quarter-acre lot, the home provides just the right amount of outdoor space for gardening, relaxing, or enjoying time with friends and family. The one-stall attached garage adds everyday convenience and offers additional storage space. Inside, the home features a classic, easy-to-navigate layout. Enjoy the tranquility of rural living while still being within a reasonable drive to town conveniences, shopping, and local amenities. Bring your vision and make this house your home. With a little creativity and care, it could be something truly special. Don’t miss the chance to own a slice of country charm.

Key facts

  • Quarter-acre lot
  • 0.29 acre lot
  • Garage

Tags

QUARTER-ACRE LOTONE-STALL ATTACHED GARAGE

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 2-bed/1.0-bath single-family listed at $67k.

Deal economics

  • At list price, monthly cash flow is $681 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $67k).
  • Recommended offer: $61k (9.0% below list) — sets the bar for market timing.
  • Cap rate 18.5% vs local median 5.6% in Rome — 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 64/100 on livability (#722 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, schools F, amenities F.
  • Holland Patent Central School District (rural): math 44% / reading 63% proficiency, ranked #303 of 590 in NY (top 51%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 272 active listings in the ZIP; 204 units permitted in Oneida County in 2024 (68 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $463 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Oneida County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 17y 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.
Recommended offer $60,970 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 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 1965 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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 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
2.16%
Cap rate
18.49%
Cash-on-cash
43.55%
DSCR
2.94
GRM
3.9

CMA / ARV

ARV (median comp)
$220,998
List price
$67,000
Delta
-69.68%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
40.4%
Equity multiple
2.73×
Total profit
$32,525
Equity at exit
$9,990
10-year hold
IRR
46.7%
Equity multiple
5.49×
Total profit
$84,244
Equity at exit
$5,793

Cash invested: $18,760 (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 13440

Home prices YoY
-8.0%
Active inventory
272
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,448 medium interval (Pro) →
Mortgage (P&I)
$351
Tax est. 1.5%
$84 /mo · $1,005/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$681

Break-even live

Break-even rent $586
Max offer price $67,000
Occupancy floor 48%

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
$16,750
Closing costs
$2,010
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 25 events

  1. 2026-06-19
    days on market $67,000 Active 101 DOM
  2. 2026-06-18
    days on market $67,000 Active 100 DOM
  3. 2026-06-17
    days on market $67,000 Active 99 DOM
  4. 2026-06-16
    days on market $67,000 Active 98 DOM
  5. 2026-06-15
    days on market $67,000 Active 97 DOM
  6. 2026-06-14
    days on market $67,000 Active 95 DOM
  7. 2026-06-13
    days on market $67,000 Active 94 DOM
  8. 2026-06-10
    days on market $67,000 Active 92 DOM
  9. 2026-06-09
    days on market $67,000 Active 91 DOM
  10. 2026-06-08
    days on market $67,000 Active 90 DOM
  11. 2026-06-07
    days on market $67,000 Active 89 DOM
  12. 2026-06-05
    days on market $67,000 Active 86 DOM
  13. 2026-06-03
    days on market $67,000 Active 85 DOM
  14. 2026-06-02
    days on market $67,000 Active 84 DOM
  15. 2026-06-01
    days on market $67,000 Active 83 DOM
  16. 2026-05-31
    days on market $67,000 Active 82 DOM
  17. 2026-05-30
    days on market $67,000 Active 81 DOM
  18. 2026-03-10
    listed $67,000 Active 960-char remark
    Show marketing remark (960 chars)

    Tucked away on a quiet country road, this three-bedroom, one-bath ranch-style home offers the perfect opportunity for someone ready to make it their own. Whether you’re a first-time buyer, downsizing, or looking for a peaceful weekend retreat, this property delivers simplicity, potential, and charm in a serene setting. Set on a manageable quarter-acre lot, the home provides just the right amount of outdoor space for gardening, relaxing, or enjoying time with friends and family. The one-stall attached garage adds everyday convenience and offers additional storage space. Inside, the home features a classic, easy-to-navigate layout. Enjoy the tranquility of rural living while still being within a reasonable drive to town conveniences, shopping, and local amenities. Bring your vision and make this house your home. With a little creativity and care, it could be something truly special. Don’t miss the chance to own a slice of country charm.

  19. 2026-02-15
    historical
  20. 2025-08-06
    listed $67,000 Active
  21. 2010-06-30
    soldstatus $95,600
  22. 2010-02-16
    listed $89,900
  23. 2009-12-28
    soldstatus $32,500
  24. 2009-08-20
    listed $39,900
  25. 2007-02-23
    soldstatus $57,500

ⓘ 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 2/10 Low 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 2 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
$17,374
− Mortgage interest
−$3,753
− Property taxes
−$1,005
− Insurance
−$335
− Repairs & maintenance
−$1,390
− Management
−$1,390
− Depreciation
−$1,949
Taxable income
$7,552
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,813
After-tax cash flow
$6,357/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
Holland Patent Central School District
NCES district ID
3614580
Math proficiency
44% ▼ -20.00%
Reading proficiency
63% ▲ 8.00%
Median HH income
$66,571
Composite
47.2/100
National rank
#2320
State rank
#303 of 590 in NY

Livability — Rome

Score
64/100
State rank
#722
US rank
#13676

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
41,418
Population (ZIP)
41,273

Population outlook (Oneida County) Hauer SSP2

Today (2025)
225,223 people
By 2030
220,384 · -2.1%
By 2040
209,071 · -7.2%
By 2050
197,920 · -12.1%
By 2075
175,541 · -22.1%
By 2100
148,491 · -34.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 7% Two or more races 6% Black 4% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Romanian 9% Lithuanian 4% Slovak 1%
Foreign-born
3% · Canada, China
Languages at home
94% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Oneida

2024 margin
Strong R (+21.3) · D 39.4% · R 60.6%
2008→2024 swing
-15.2pp toward R · 2008: -6.1pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+15.5 2016: R+21.1 2012: R+5.3 2008: R+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.58%
Current HPI
339.3589
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

+16.5% since first listed
8 events — show timeline
  • 2026-03-10 Listed $67,000 CNYIS
  • 2026-02-15 Listing Removed CNYIS
  • 2025-08-06 Listed $67,000 CNYIS
  • 2010-06-30 Sold (MLS) $95,600 CNYIS
  • 2010-02-16 Listed $89,900 CNYIS
  • 2009-12-28 Sold (MLS) $32,500 CNYIS
  • 2009-08-20 Listed $39,900 CNYIS
  • 2007-02-23 Sold (Public Records) $57,500 Public Records

Property tax history

+2.2%/yr

Latest (2025): $3,952 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…