CashFlowRE
Sign in Sign up
190 Henry St Duplex
B- Composite 69.27
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 +7.4/15.0
  • Livability +3.9/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

190 Henry St · Binghamton, NY 13901
4 bd · 2.0 ba · 1,880 sqft · MultiFamily public records · 38 Days on market
Built 1920 2,613 sqft lot $80/sqft · at area comps Est $150k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Located in Downtown Binghamton. Two family dwelling with two bedrooms one bath each unit. Baseball stadium nearby. REO Occupied - the seller does not represent or guarantee occupancy status. NO VIEWINGS of this property. Please DO NOT DISTURB the occupant. "As is" cash only sale with no contingencies or inspections. Buyer will be responsible for obtaining possession of the property upon closing.

Key facts

  • Ideal location
  • Two family property
  • 2,613 sq ft lot

Tags

INVESTMENT OPPORTUNITYTWO FAMILY PROPERTYHIGHLY ACCESSIBLE AREAMULTI FAMILY PROPERTYIDEAL LOCATION

Property features AI

Exterior

  • Parking: Driveway; On-street parking
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Duplex (residential income property); Level lot
  • Construction: Aluminum siding; Vinyl siding
  • Exterior features: Covered porch

Interior

  • Kitchen: No kitchen appliance list provided
  • Bedrooms: Two 2-bedroom units
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms (one in each unit)
  • Heating & cooling: Forced air heating; No cooling
  • Interior features: Gas water heater; Basement
  • Laundry & utility: Washer hookup

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 × 2-bed/1.0-bath units multifamily listed at $150k.

Deal economics

  • At list price, monthly cash flow is $721 ($9k/yr) — positive. Per door: $360/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $146k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.5% vs local median 6.4% in Binghamton — 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 78/100 on livability (#174 in NY, #2,710 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Binghamton City School District (urban): math 30% / reading 44% proficiency, ranked #557 of 590 in NY (top 94%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Macarthur School (math 17% / reading 37%, grade F, #1,786 of 2,108 statewide, top 86%, 398 students, 62% FRL) — zoned schools at 62% FRL track the district average.
  • Market conditions: 92 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; 340 units permitted in Broome County in 2024 (269 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.
  • Broome County population projected at -13% 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 $42k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 12y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; list at $150k implies a 186% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; flood insurance adds $56/mo; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  6. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
1.65%
Cap rate
12.50%
Cash-on-cash
22.18%
DSCR
1.99
GRM
5.0

CMA / ARV

ARV (median comp)
$149,528
List price
$150,000
Delta
0.32%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
36 Doubleday St 0.22mi 4/2.0 1,760 (-6%) 13mo $57,000 $32 68
29 Griswold St 0.52mi 5/2.0 (+1) 1,824 (-3%) 3mo $60,000 $33 63
12 Oliver St 0.58mi 4/2.0 1,776 (-6%) 3mo $70,000 $39 61
155 Hawley St 0.33mi 3/2.0 (-1) 1,958 (+4%) 14mo $120,000 $61 61
142 Hawley St 0.38mi 3/2.0 (-1) 1,820 (-3%) 14mo $84,000 $46 60
6 John St 0.67mi 4/2.0 1,970 (+5%) 2mo $155,000 $79 59
106 Liberty St 0.44mi 4/2.0 1,748 (-7%) 12mo $45,000 $26 58
13 Mcdonald Ave 0.68mi 3/2.0 (-1) 1,900 (+1%) 10mo $46,000 $24 53
23 Montgomery St 0.51mi 4/2.0 1,640 (-13%) 7mo $150,000 $91 49
34 Evans St 0.74mi 4/2.0 1,752 (-7%) 10mo $42,000 $24 45
22 Hancock St 0.75mi 5/2.0 (+1) 2,028 (+8%) 11mo $125,000 $62 38
118 Liberty St 0.49mi 4/2.0 1,628 (-13%) 21mo $86,000 $53 37

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
13.0%
Equity multiple
1.52×
Total profit
$21,759
Equity at exit
$22,365
10-year hold
IRR
21.9%
Equity multiple
2.87×
Total profit
$78,708
Equity at exit
$12,969

Cash invested: $42,000 (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 13901

Home prices YoY
-5.1%
Active inventory
92
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,477 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$331 /mo · $3,977/yr
Insurance
$62
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$520
Net cashflow
$721

Break-even live

Break-even rent $1,565
Max offer price $150,000
Occupancy floor 66%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,477

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
$37,500
Closing costs
$4,500
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
136 Court St Unit 2 Binghamton, NY 4.0 1.0 1373 $3,000 $2.18 44d 1 0.43mi
113 Hawley St Binghamton, NY 4.0 1.5 1637 $2,000 $1.22 44d 1 0.46mi
90 Conklin Ave Binghamton, NY 5.0 2.0 2000 $575 $0.29 13d 1 0.75mi
51 2nd St Binghamton, NY 3.0 2.5 2333 $2,200 $0.94 13d 1 0.76mi
86 Conklin Ave Binghamton, NY 3.0 1.0 1316 $1,600 $1.22 13d 1 0.76mi
16 North St Unit 1-1 Binghamton, NY 5.0 2.0 2600 $650 $0.25 44d 1 0.92mi
198 Chapin St Binghamton, NY 4.0 2.0 1500 $1,700 $1.13 21d 1 0.96mi
171 Chapin St Unit 1st FL Binghamton, NY 4.0 1.5 1400 $3,000 $2.14 44d 1 1.02mi
528 Chenango St Unit 1 Binghamton, NY 3.0 1.0 1250 $1,500 $1.20 13d 1 1.09mi
19 Walnut St Binghamton, NY 5.0 2.0 1666 $2,250 $1.35 44d 1 1.28mi
22 Ayres St Binghamton, NY 4.0 2.0 2333 $2,560 $1.10 44d 1 1.31mi
8 Roosevelt Ave Unit 2 Binghamton, NY 3.0 1.0 1400 $1,500 $1.07 44d 1 1.40mi
8 Roosevelt Ave Binghamton, NY 3.0 1.0 1400 $1,450 $1.04 21d 1 1.40mi
13 Chapin St Binghamton, NY 4.0 3.0 2452 $4,000 $1.63 44d 1 1.44mi

Listing history 28 events

  1. 2026-06-19
    days on market $150,000 Active 38 DOM
  2. 2026-06-18
    days on market $150,000 Active 37 DOM
  3. 2026-06-17
    days on market $150,000 Active 36 DOM
  4. 2026-06-16
    days on market $150,000 Active 35 DOM
  5. 2026-06-15
    pricedays on market $150,000 Active 34 DOM
  6. 2026-06-14
    days on market $155,000 Active 32 DOM
  7. 2026-06-13
    days on market $155,000 Active 31 DOM
  8. 2026-06-10
    days on market $155,000 Active 29 DOM
  9. 2026-06-09
    days on market $155,000 Active 28 DOM
  10. 2026-06-08
    days on market $155,000 Active 27 DOM
  11. 2026-06-07
    days on market $155,000 Active 26 DOM
  12. 2026-06-03
    pricedays on market $155,000 Active 22 DOM
  13. 2026-06-02
    days on market $160,000 Active 21 DOM
  14. 2026-06-01
    days on market $160,000 Active 20 DOM
  15. 2026-05-31
    days on market $160,000 Active 19 DOM
  16. 2026-05-30
    days on market $160,000 Active 18 DOM
  17. 2026-05-12
    listed $160,000 Active 510-char remark
  18. 2024-08-16
    soldstatus $52,500 Closed 408-char remark
    Show marketing remark (408 chars)

    Located in Downtown Binghamton. Two family dwelling with two bedrooms one bath each unit. Baseball stadium nearby. REO Occupied - the seller does not represent or guarantee occupancy status. NO VIEWINGS of this property. Please DO NOT DISTURB the occupant. "As is" cash only sale with no contingencies or inspections. Buyer will be responsible for obtaining possession of the property upon closing.

  19. 2024-07-05
    status Pending 408-char remark
    Show marketing remark (408 chars)

    Located in Downtown Binghamton. Two family dwelling with two bedrooms one bath each unit. Baseball stadium nearby. REO Occupied - the seller does not represent or guarantee occupancy status. NO VIEWINGS of this property. Please DO NOT DISTURB the occupant. "As is" cash only sale with no contingencies or inspections. Buyer will be responsible for obtaining possession of the property upon closing.

  20. 2024-06-03
    listed $61,900 Active 408-char remark
    Show marketing remark (408 chars)

    Located in Downtown Binghamton. Two family dwelling with two bedrooms one bath each unit. Baseball stadium nearby. REO Occupied - the seller does not represent or guarantee occupancy status. NO VIEWINGS of this property. Please DO NOT DISTURB the occupant. "As is" cash only sale with no contingencies or inspections. Buyer will be responsible for obtaining possession of the property upon closing.

  21. 2017-03-17
    soldstatus $17,900
    Show marketing remark (383 chars)

    Don't miss this GREAT investment opportunity located in downtown Binghamton with easy access to bus lines and walking distance to restaurants as well as local breweries and stores. This is a 2 Family Property that needs your personal touch and TLC to be GREAT AGAIN! Separate utilities as well as off and on street parking available. Enjoy the B-Mets Fireworks from your front porch!

  22. 2017-03-17
    soldstatus $17,900
    Show marketing remark (383 chars)

    Don't miss this GREAT investment opportunity located in downtown Binghamton with easy access to bus lines and walking distance to restaurants as well as local breweries and stores. This is a 2 Family Property that needs your personal touch and TLC to be GREAT AGAIN! Separate utilities as well as off and on street parking available. Enjoy the B-Mets Fireworks from your front porch!

  23. 2017-03-09
    soldstatus $17,900
  24. 2016-11-23
    listed $19,900
    Show marketing remark (383 chars)

    Don't miss this GREAT investment opportunity located in downtown Binghamton with easy access to bus lines and walking distance to restaurants as well as local breweries and stores. This is a 2 Family Property that needs your personal touch and TLC to be GREAT AGAIN! Separate utilities as well as off and on street parking available. Enjoy the B-Mets Fireworks from your front porch!

  25. 2016-11-23
    listed $19,900
    Show marketing remark (383 chars)

    Don't miss this GREAT investment opportunity located in downtown Binghamton with easy access to bus lines and walking distance to restaurants as well as local breweries and stores. This is a 2 Family Property that needs your personal touch and TLC to be GREAT AGAIN! Separate utilities as well as off and on street parking available. Enjoy the B-Mets Fireworks from your front porch!

  26. 2014-06-24
    listed $64,900
  27. 2006-10-19
    soldstatus $41,236
  28. 2006-08-29
    soldstatus $41,236

ⓘ 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
$3,977 · $331/mo
Projected year-2 tax
$3,977 · $331/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 9/10 Extreme FEMA zone X · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥92°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$29,724
− Mortgage interest
−$8,402
− Property taxes
−$3,977
− Insurance
−$1,416
− Repairs & maintenance
−$2,378
− Management
−$2,378
− Depreciation
−$4,364
Taxable income
$6,809
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,634
After-tax cash flow
$7,015/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
Binghamton City School District
NCES district ID
3604870
Math proficiency
30% ▬ 0.00%
Reading proficiency
44% ▲ 15.00%
Median HH income
$30,475
Composite
30.09/100
National rank
#6342
State rank
#557 of 590 in NY

Livability — Binghamton

Score
78/100
State rank
#174
US rank
#2710

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Binghamton, NY
County
Broome County · 126,805 people
City population
65,170
Metro
Binghamton, NY
Population (ZIP)
19,613
Household income
$55,523
Rent vs Own
43.6% rent · 56.4% own
Severe rent burden
1230.0

Population outlook (Broome County) Hauer SSP2

Today (2025)
187,989 people
By 2030
183,066 · -2.6%
By 2040
172,228 · -8.4%
By 2050
163,161 · -13.2%
By 2075
153,641 · -18.3%
By 2100
140,851 · -25.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Two or more races 7% Hispanic / Latino 7% Black 5% Asian 2%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Romanian 6% Lithuanian 1% Italian 1%
Foreign-born
5% · Canada, Jamaica
Languages at home
93% English-only · Spanish 3% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Broome

2024 margin
Toss-up / Even · D 50.2% · R 49.8%
2008→2024 swing
-7.6pp toward R · 2008: 8.0pp · 2024: 0.4pp
All cycles
2024: D+0.4 2020: D+3.5 2016: R+3.7 2012: D+4.6 2008: D+8.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.13%
Current HPI
300.7692
Rent YoY
Metro
Binghamton, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+263.8% since first listed
14 events — show timeline
  • 2026-06-14 Price Changed $150,000 GBAOR
  • 2026-06-03 Price Changed $155,000 GBAOR
  • 2026-05-12 Listed $160,000 GBAOR
  • 2024-08-16 Sold (MLS) $52,500 GBAOR
  • 2024-07-05 Pending GBAOR
  • 2024-06-03 Listed $61,900 GBAOR
  • 2017-03-17 Sold (MLS) $17,900 GBAOR
  • 2017-03-17 Sold (MLS) $17,900 NMPA
  • 2017-03-09 Sold (MLS) $17,900 GSBR as distributed by MLS GRID
  • 2016-11-23 Listed $19,900 GBAOR
  • 2016-11-23 Listed $19,900 NMPA
  • 2014-06-24 Listed $64,900 GBAOR
  • 2006-10-19 Sold (Public Records) $41,236 Public Records
  • 2006-08-29 Sold (MLS) $41,236 GSBR as distributed by MLS GRID

Property tax history

+4.7%/yr

Latest (2025): $3,977 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…