CashFlowRE
Sign in Sign up
19 Kenworthy Ave
C- Composite 50.7
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.4/30.0
  • 1% rule +5.0/10.0
  • Livability +4.2/5.0
  • Schools +4.1/10.0
  • DSCR +4.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

19 Kenworthy Ave · Glens Falls, NY 12801
6 bd · 2.5 ba · 1,867 sqft · SingleFamily public records · 78 Days on market
Built 1900 3,920 sqft lot Est $394k · 45% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you are looking for a large, affordable city home this is one of the best buys in Glens Falls. Featuring 6 bedrooms, 2 full baths, new wall to wall carpeting, full basement, attic/game room, 3 season porch and 2 driveways with parking for 4+ cars! WOW! Very Good Condition

Key facts

  • Quiet street
  • Close to parks
  • Manageable yard

Tags

QUIET STREETMANAGEABLE YARDCLOSE TO SHOPSCLOSE TO DININGCLOSE TO PARKS

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 6-bed/2.5-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $2 ($25/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $215k).
  • Recommended offer: $202k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.3% vs local median 4.8% in Glens Falls — 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 83/100 on livability (#60 in NY, #894 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, housing A+.
  • Glens Falls City School District (urban): math 44% / reading 53% proficiency, ranked #416 of 590 in NY (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Glens Falls Senior High School (math 98% / reading 64%, grade A, #485 of 1,100 statewide, top 45%, 601 students, 41% FRL).
  • Zoned-school proficiency averages 81% at this address vs 48% district-wide (+32 pts) — the actual schools serving this property are materially stronger than the Glens Falls City School District average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 56 active listings in the ZIP; 180 units permitted in Warren County in 2024 (40 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($68k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Warren County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 20y ago; this cycle's ask has dropped $185k (46%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $118k; list at $215k implies a 81% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $202,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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
1.00%
Cap rate
6.30%
Cash-on-cash
0.04%
DSCR
1.00
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$393,937
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
40 Grant Ave 0.68mi 5/2.0 (-1) 1,988 (+6%) 2mo $420,000 $211 48
116 Crandall St 0.71mi 5/2.0 (-1) 1,768 (-5%) 22mo $302,000 $171 33

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
-16.1%
Equity multiple
0.43×
Total profit
$-34,540
Equity at exit
$32,057
10-year hold
IRR
-7.7%
Equity multiple
0.51×
Total profit
$-29,230
Equity at exit
$18,589

Cash invested: $60,200 (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 12801

Home prices YoY
-13.7%
Active inventory
56
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,160 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$487 /mo · $5,843/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$454
Net cashflow
$2

Break-even live

Break-even rent $2,157
Max offer price $215,000
Occupancy floor 95%

Sensitivity live

Price -10% $124 -5% $63 +0% $2 +5% $-59 +10% $-120
Rent -10% $-169 -5% $-83 +0% $2 +5% $87 +10% $173
Rate -1.0pp $110 -0.5pp $57 base $2 +0.5pp $-54 +1.0pp $-110

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
$53,750
Closing costs
$6,450
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 18 events

  1. 2026-03-31
    status Pending
  2. 2026-03-09
    status Active
  3. 2026-03-09
    status Pending
  4. 2026-02-23
    price $215,000
  5. 2026-01-13
    price $230,000
  6. 2026-01-12
    listed $399,777 Active
  7. 2025-05-01
    historical
  8. 2025-02-03
    listed $260,000 Active
  9. 2017-06-30
    soldstatus $118,500 275-char remark
    Show marketing remark (275 chars)

    If you are looking for a large, affordable city home this is one of the best buys in Glens Falls. Featuring 6 bedrooms, 2 full baths, new wall to wall carpeting, full basement, attic/game room, 3 season porch and 2 driveways with parking for 4+ cars! WOW! Very Good Condition

  10. 2017-06-30
    soldstatus $118,500
    Show marketing remark (275 chars)

    If you are looking for a large, affordable city home this is one of the best buys in Glens Falls. Featuring 6 bedrooms, 2 full baths, new wall to wall carpeting, full basement, attic/game room, 3 season porch and 2 driveways with parking for 4+ cars! WOW! Very Good Condition

  11. 2016-09-28
    listed $125,900 275-char remark
    Show marketing remark (275 chars)

    If you are looking for a large, affordable city home this is one of the best buys in Glens Falls. Featuring 6 bedrooms, 2 full baths, new wall to wall carpeting, full basement, attic/game room, 3 season porch and 2 driveways with parking for 4+ cars! WOW! Very Good Condition

  12. 2016-09-28
    listed $125,900
    Show marketing remark (275 chars)

    If you are looking for a large, affordable city home this is one of the best buys in Glens Falls. Featuring 6 bedrooms, 2 full baths, new wall to wall carpeting, full basement, attic/game room, 3 season porch and 2 driveways with parking for 4+ cars! WOW! Very Good Condition

  13. 2008-10-12
    historical
  14. 2007-10-12
    listed $135,500
  15. 2007-04-25
    soldstatus $110,000
  16. 2006-10-28
    historical
  17. 2006-04-28
    listed $149,900
  18. 2000-09-15
    soldstatus $80,000

ⓘ 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
$5,843 · $487/mo
Projected year-2 tax
$5,843 · $487/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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$25,915
− Mortgage interest
−$12,043
− Property taxes
−$5,843
− Insurance
−$1,075
− Repairs & maintenance
−$2,073
− Management
−$2,073
− Depreciation
−$6,255
Taxable loss
−$3,447
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$827
After-tax cash flow
$852/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
Glens Falls City School District
NCES district ID
3612240
Math proficiency
44% ▼ -8.00%
Reading proficiency
53% ▲ 6.00%
Median HH income
$48,216
Composite
41.34/100
National rank
#3499
State rank
#416 of 590 in NY

Livability — Glens Falls

Score
83/100
State rank
#60
US rank
#894

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glens Falls, NY
County
Warren County · 14,628 people
City population
14,628
Metro
Glens Falls, NY
Population (ZIP)
14,628
Household income
$67,577
Rent vs Own
47.6% rent · 52.4% own
Severe rent burden
866.0

Population outlook (Warren County) Hauer SSP2

Today (2025)
62,372 people
By 2030
60,491 · -3.0%
By 2040
55,616 · -10.8%
By 2050
50,437 · -19.1%
By 2075
40,843 · -34.5%
By 2100
31,159 · -50.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 3% Black 2%
Common ancestry
Lithuanian 9% Romanian 5% Slovak 5%
Foreign-born
3% · Canada, Dominican Republic
Languages at home
97% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Warren

2024 margin
Toss-up / Even · D 47.9% · R 52.1%
2008→2024 swing
-6.9pp toward R · 2008: 2.6pp · 2024: -4.2pp
All cycles
2024: R+4.2 2020: R+0.2 2016: R+10.6 2012: D+2.1 2008: D+2.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.28%
Current HPI
330.581
Rent YoY
Metro
Glens Falls, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+168.8% since first listed
18 events — show timeline
  • 2026-03-31 Pending Global MLS
  • 2026-03-09 Relisted Global MLS
  • 2026-03-09 Pending Global MLS
  • 2026-02-23 Price Changed $215,000 Global MLS
  • 2026-01-13 Price Changed $230,000 Global MLS
  • 2026-01-12 Listed $399,777 Global MLS
  • 2025-05-01 Listing Removed Global MLS
  • 2025-02-03 Listed $260,000 Global MLS
  • 2017-06-30 Sold (MLS) $118,500 Global MLS
  • 2017-06-30 Sold (MLS) $118,500 Global MLS
  • 2016-09-28 Listed $125,900 Global MLS
  • 2016-09-28 Listed $125,900 Global MLS
  • 2008-10-12 Listing Removed Global MLS
  • 2007-10-12 Listed $135,500 Global MLS
  • 2007-04-25 Sold (Public Records) $110,000 Public Records
  • 2006-10-28 Listing Removed Global MLS
  • 2006-04-28 Listed $149,900 Global MLS
  • 2000-09-15 Sold (Public Records) $80,000 Public Records

Property tax history

+8.3%/yr

Latest (2025): $5,843 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…