CashFlowRE
Sign in Sign up
1311 Lamson Rd
C- Composite 51.41
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 +12.5/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +4.4/10.0
  • Schools +4.4/10.0
  • Livability +3.9/5.0
  • DSCR +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$134,900

1311 Lamson Rd · Baldwinsville, NY 13135
2 bd · 1.0 ba · 1,216 sqft · SingleFamily public records · 13 Days on market
Built 1837 0.95 ac lot $111/sqft · 54% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come and see the opportunities available to you with this long time family home. Located in a rural area of Phoenix/Lysander, the possibilities are endless. Enter through a long covered porch, into a home with so much potential! Whether you are a do-it yourselfer looking for your next great home, a house flipper wanting to make your vision come to life, a potential landlord looking to rent a space, or someone who is ready to move in right away, this home may be the one for you! Schedule your appointment now and don't miss an opportunity!

Key facts

  • New well system
  • Newer furnace
  • Newer roof

Tags

BALDWINSVILLE SCHOOL DISTRICTNEWER ROOFNEWER FURNACENEWER HOT WATER TANKNEWER GUTTERSNEW WELL SYSTEM

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Well water; Septic system; Cable available
  • Home design: Two-story home; Resale property; Asphalt roof; Wood siding
  • Construction: Stone foundation; Wood siding construction; Built as existing structure
  • Exterior features: Blacktop driveway; Covered porch; Shed(s) / outdoor storage; Rectangular, rural lot approximately 0.95 acres (180 x 230)

Interior

  • Kitchen: Microwave; Water purifier (owned)
  • Bedrooms: Total of 8 rooms (includes bedrooms and living spaces)
  • Flooring: Hardwood; Laminate; Varied flooring
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Propane forced-air heating
  • Interior features: Eat-in kitchen; Basement with walk-out access and sump pump
  • Laundry & utility: Main-level laundry

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 $135k.

Deal economics

  • At list price, monthly cash flow is $-19 ($-231/yr) — negative.
  • To cash-flow at today's rent, offer at most $132k (2.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $127k (6.1% below list).
  • Recommended offer: $127k (6.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.9% in Baldwinsville — 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 (#199 in NY, #3,083 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living B+; Watch: crime D+, amenities D+, commute F.
  • Baldwinsville Central School District (suburban): math 47% / reading 53% proficiency, ranked #355 of 590 in NY (top 60%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: 40 active listings in the ZIP; 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($933 loan paydown + $13k appreciation (10.0% local appreciation)).
  • Onondaga County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 16y 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.
  • Current owner paid $65k; list at $135k implies a 108% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1837 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,626 (6.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1837 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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 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
0.94%
Cap rate
6.12%
Cash-on-cash
-0.61%
DSCR
0.97
GRM
8.9

CMA / ARV

ARV (median comp)
$292,667
List price
$134,900
Delta
-53.91%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9374 Fenner Rd 0.72mi 3/2.0 (+1) 1,356 (+12%) 18mo $430,000 $317 24

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.9%
Equity multiple
2.91×
Total profit
$72,318
Equity at exit
$121,529
10-year hold
IRR
21.2%
Equity multiple
6.67×
Total profit
$214,073
Equity at exit
$262,081

Cash invested: $37,772 (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 13135

Home prices YoY
8.8%
Active inventory
40
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,266 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$256 /mo · $3,071/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$-19

Break-even live

Break-even rent $1,291
Max offer price $131,504
Occupancy floor 97%

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
$33,725
Closing costs
$4,047
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 20 events

  1. 2026-05-16
    status Pending 1232-char remark
  2. 2026-05-12
    historical Active Under Contract 1232-char remark
  3. 2026-05-03
    listed $134,900 Active 1232-char remark
  4. 2024-01-25
    soldstatus $65,000
  5. 2024-01-18
    soldstatus $65,000 Closed 543-char remark
    Show marketing remark (543 chars)

    Come and see the opportunities available to you with this long time family home. Located in a rural area of Phoenix/Lysander, the possibilities are endless. Enter through a long covered porch, into a home with so much potential! Whether you are a do-it yourselfer looking for your next great home, a house flipper wanting to make your vision come to life, a potential landlord looking to rent a space, or someone who is ready to move in right away, this home may be the one for you! Schedule your appointment now and don't miss an opportunity!

  6. 2023-12-27
    status Pending 543-char remark
    Show marketing remark (543 chars)

    Come and see the opportunities available to you with this long time family home. Located in a rural area of Phoenix/Lysander, the possibilities are endless. Enter through a long covered porch, into a home with so much potential! Whether you are a do-it yourselfer looking for your next great home, a house flipper wanting to make your vision come to life, a potential landlord looking to rent a space, or someone who is ready to move in right away, this home may be the one for you! Schedule your appointment now and don't miss an opportunity!

  7. 2023-11-16
    status Under Contract- Do Not Show 543-char remark
    Show marketing remark (543 chars)

    Come and see the opportunities available to you with this long time family home. Located in a rural area of Phoenix/Lysander, the possibilities are endless. Enter through a long covered porch, into a home with so much potential! Whether you are a do-it yourselfer looking for your next great home, a house flipper wanting to make your vision come to life, a potential landlord looking to rent a space, or someone who is ready to move in right away, this home may be the one for you! Schedule your appointment now and don't miss an opportunity!

  8. 2023-11-11
    price $70,000 543-char remark
    Show marketing remark (543 chars)

    Come and see the opportunities available to you with this long time family home. Located in a rural area of Phoenix/Lysander, the possibilities are endless. Enter through a long covered porch, into a home with so much potential! Whether you are a do-it yourselfer looking for your next great home, a house flipper wanting to make your vision come to life, a potential landlord looking to rent a space, or someone who is ready to move in right away, this home may be the one for you! Schedule your appointment now and don't miss an opportunity!

  9. 2023-10-20
    price $72,000 543-char remark
    Show marketing remark (543 chars)

    Come and see the opportunities available to you with this long time family home. Located in a rural area of Phoenix/Lysander, the possibilities are endless. Enter through a long covered porch, into a home with so much potential! Whether you are a do-it yourselfer looking for your next great home, a house flipper wanting to make your vision come to life, a potential landlord looking to rent a space, or someone who is ready to move in right away, this home may be the one for you! Schedule your appointment now and don't miss an opportunity!

  10. 2023-10-08
    price $75,000 543-char remark
    Show marketing remark (543 chars)

    Come and see the opportunities available to you with this long time family home. Located in a rural area of Phoenix/Lysander, the possibilities are endless. Enter through a long covered porch, into a home with so much potential! Whether you are a do-it yourselfer looking for your next great home, a house flipper wanting to make your vision come to life, a potential landlord looking to rent a space, or someone who is ready to move in right away, this home may be the one for you! Schedule your appointment now and don't miss an opportunity!

  11. 2023-10-07
    status Active 543-char remark
    Show marketing remark (543 chars)

    Come and see the opportunities available to you with this long time family home. Located in a rural area of Phoenix/Lysander, the possibilities are endless. Enter through a long covered porch, into a home with so much potential! Whether you are a do-it yourselfer looking for your next great home, a house flipper wanting to make your vision come to life, a potential landlord looking to rent a space, or someone who is ready to move in right away, this home may be the one for you! Schedule your appointment now and don't miss an opportunity!

  12. 2023-08-25
    status Under Contract- Do Not Show 543-char remark
    Show marketing remark (543 chars)

    Come and see the opportunities available to you with this long time family home. Located in a rural area of Phoenix/Lysander, the possibilities are endless. Enter through a long covered porch, into a home with so much potential! Whether you are a do-it yourselfer looking for your next great home, a house flipper wanting to make your vision come to life, a potential landlord looking to rent a space, or someone who is ready to move in right away, this home may be the one for you! Schedule your appointment now and don't miss an opportunity!

  13. 2023-08-25
    status Pending Sale 543-char remark
    Show marketing remark (543 chars)

    Come and see the opportunities available to you with this long time family home. Located in a rural area of Phoenix/Lysander, the possibilities are endless. Enter through a long covered porch, into a home with so much potential! Whether you are a do-it yourselfer looking for your next great home, a house flipper wanting to make your vision come to life, a potential landlord looking to rent a space, or someone who is ready to move in right away, this home may be the one for you! Schedule your appointment now and don't miss an opportunity!

  14. 2023-08-18
    listed $79,900 Active 543-char remark
    Show marketing remark (543 chars)

    Come and see the opportunities available to you with this long time family home. Located in a rural area of Phoenix/Lysander, the possibilities are endless. Enter through a long covered porch, into a home with so much potential! Whether you are a do-it yourselfer looking for your next great home, a house flipper wanting to make your vision come to life, a potential landlord looking to rent a space, or someone who is ready to move in right away, this home may be the one for you! Schedule your appointment now and don't miss an opportunity!

  15. 2014-08-18
    listed $76,000
  16. 2010-11-01
    historical
  17. 2010-11-01
    soldstatus $77,300
  18. 2010-10-28
    soldstatus $77,800
  19. 2010-05-18
    listed $74,900
  20. 2003-07-07
    soldstatus $65,000

ⓘ 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
$3,071 · $256/mo
Projected year-2 tax
$3,071 · $256/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 16 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
$15,195
− Mortgage interest
−$7,556
− Property taxes
−$3,071
− Insurance
−$674
− Repairs & maintenance
−$1,216
− Management
−$1,216
− Depreciation
−$3,924
Taxable loss
−$2,463
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$591
After-tax cash flow
$360/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
Baldwinsville Central School District
NCES district ID
3603870
Math proficiency
47% ▼ -11.00%
Reading proficiency
53% ▲ 2.00%
Median HH income
$65,182
Composite
44.22/100
National rank
#2848
State rank
#355 of 590 in NY

Livability — Baldwinsville

Score
77/100
State rank
#199
US rank
#3083

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
35,088
Population (ZIP)
6,229

Population outlook (Onondaga County) Hauer SSP2

Today (2025)
467,894 people
By 2030
463,381 · -1.0%
By 2040
447,697 · -4.3%
By 2050
426,399 · -8.9%
By 2075
373,661 · -20.1%
By 2100
307,967 · -34.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 2% Asian 2%
Common ancestry
Lithuanian 8% Romanian 5% Slovak 2%
Foreign-born
2% · China, Vietnam
Languages at home
97% English-only · Russian/Polish/Slavic 1% Vietnamese 1%

Political lean MEDSL · Onondaga

2024 margin
D (+17.3) · D 58.6% · R 41.4%
2008→2024 swing
-3.0pp toward R · 2008: 20.3pp · 2024: 17.3pp
All cycles
2024: D+17.3 2020: D+20.6 2016: D+12.8 2012: D+21.1 2008: D+20.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 25.32%
Current HPI
313.5591
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

+107.5% since first listed
20 events — show timeline
  • 2026-05-16 Pending CNYIS
  • 2026-05-12 Contingent CNYIS
  • 2026-05-03 Listed $134,900 CNYIS
  • 2024-01-25 Sold (Public Records) $65,000 Public Records
  • 2024-01-18 Sold (MLS) $65,000 CNYIS
  • 2023-12-27 Pending CNYIS
  • 2023-11-16 Pending CNYIS
  • 2023-11-11 Price Changed $70,000 CNYIS
  • 2023-10-20 Price Changed $72,000 CNYIS
  • 2023-10-08 Price Changed $75,000 CNYIS
  • 2023-10-07 Relisted CNYIS
  • 2023-08-25 Pending CNYIS
  • 2023-08-25 Pending CNYIS
  • 2023-08-18 Listed $79,900 CNYIS
  • 2014-08-18 Listed $76,000 CNYIS
  • 2010-11-01 Sold (Public Records) $77,300 Public Records
  • 2010-11-01 Listing Removed CNYIS
  • 2010-10-28 Sold (MLS) $77,800 CNYIS
  • 2010-05-18 Listed $74,900 CNYIS
  • 2003-07-07 Sold (Public Records) $65,000 Public Records

Property tax history

+5.8%/yr

Latest (2025): $3,071 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…