CashFlowRE
Sign in Sign up
1339 Genesee St
C- Composite 54.18
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 +21.4/30.0
  • DSCR +6.8/10.0
  • 1% rule +5.0/10.0
  • ARV discount +5.0/15.0
  • Rent growth +4.1/5.0
  • Livability +3.8/5.0
  • Appreciation +3.5/10.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0

$229,900

1339 Genesee St · Rochester, NY 14611
4 bd · 2.0 ba · 2,158 sqft · Townhouse public records · 12 Days on market
Built 1910 5,227 sqft lot Est $218k · 5% over

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

Listing remarks MLS

Come see this Duplex near University of Rochester/Strong Memorial Hospital. Sidewalks throughout the neighborhood. Walk/ride to restaurants, shopping, University and Hospital. Current 1st floor tenants-lease is until 4/30/21. Second floor is month to month. New Roof in 2017. Hardwood floors & updated kitchen on first floor. 1st floor has front porch and back porch. Each level has a living room as well as two bedrooms and one bath. Second floor has replacement windows as does the 3rd floor attic. Basement offers storage area and access to washer and dryer. Driveway offers off street parking.

Key facts

  • 2 parking spots
  • Built 1910
  • Listed 12 days

Property features AI

Finance

  • Other: Owner pays: other/see remarks; Rent includes: see remarks
  • Financial info: Two-unit multifamily property; Gross income reported: $27,600; Operating expenses include electric, fuel, professional management, snow removal, trash, and water/sewer; Unit rents: one unit at $1,075 (leased through Oct 31, 2026), one unit at $1,225 (leased through Oct 31, 2026)

Exterior

  • Parking: Paved street parking; On-street parking; Two or more spaces
  • Utilities: Cable available; Public water (connected); Sewer connected; Circuit breaker electrical
  • Home design: Two-story building; Resale property
  • Construction: Wood siding; Copper plumbing; Asphalt roof; Built existing (year built details listed as existing)
  • Exterior features: Near public transit; Rectangular residential lot; City street frontage

Interior

  • Kitchen: Oven/Range; Refrigerator; Eat-in kitchen (in one unit)
  • Bedrooms: Two 2-bedroom units (each unit has 2 bedrooms)
  • Flooring: Hardwood; Laminate; Varies
  • Bathrooms: Two full bathrooms (one per unit)
  • Heating & cooling: Gas heating; Forced air
  • Interior features: Thermal windows; Full basement
  • Laundry & utility: 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 4-bed/2.0-bath townhouse listed at $230k.

Deal economics

  • At list price, monthly cash flow is $343 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $230k).

Location & tenants

  • Location reads 76/100 on livability (#222 in NY, #3,482 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, crime F, employment F.
  • Rochester City School District (urban): math 21% / reading 26% proficiency, ranked #589 of 590 in NY (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.4%/yr); 78 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,169 units permitted in Monroe County in 2024 (591 in 5+ unit buildings).
  • At $2,305/mo this rent would consume 88% of the median local household income ($31k/yr) (locally 2168% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-2.9%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Monroe County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-2.9% appreciation + 6.4% rent growth), your $64k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 6y 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 $125k; list at $230k implies a 84% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $229,900

Questions for the listing agent

  1. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
8.08%
Cash-on-cash
6.39%
DSCR
1.28
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$217,958
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1339 Genesee St 0.00mi 4/2.0 2,158 (0%) 1mo $245,000 $114 99
182 Scottsville Rd 0.15mi 4/2.0 2,181 (+1%) 23mo $216,500 $99 72
228 Genesee Park Blvd 0.27mi 4/2.0 2,108 (-2%) 17mo $182,000 $86 69
237 Genesee Park Blvd 0.27mi 4/2.0 2,131 (-1%) 24mo $233,000 $109 66
255 Genesee Park Blvd 0.29mi 4/2.0 2,064 (-4%) 17mo $175,000 $85 65
66-68 Pioneer St 0.37mi 4/2.0 2,352 (+9%) 21mo $220,000 $94 51
541-543 Brooks Ave 0.64mi 4/2.0 2,270 (+5%) 19mo $275,000 $121 46
27 Stanfield 0.67mi 4/2.0 1,920 (-11%) 11mo $194,000 $101 41

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

Projected returns pro-forma

-2.93% appreciation · 6.37% rent growth · sell at horizon

5-year hold
IRR
-2.7%
Equity multiple
0.90×
Total profit
$-6,708
Equity at exit
$34,982
10-year hold
IRR
10.1%
Equity multiple
1.90×
Total profit
$58,236
Equity at exit
$21,087

Cash invested: $64,372 (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 14611

Home prices YoY
-1.1%
Rents YoY
6.4%
Active inventory
78
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,305 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$176 /mo · $2,117/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$484
Net cashflow
$343

Break-even live

Break-even rent $1,871
Max offer price $229,900
Occupancy floor 80%

Sensitivity live

Price -10% $473 -5% $408 +0% $343 +5% $278 +10% $213
Rent -10% $161 -5% $252 +0% $343 +5% $434 +10% $525
Rate -1.0pp $459 -0.5pp $401 base $343 +0.5pp $283 +1.0pp $223

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
$57,475
Closing costs
$6,897
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1317 Genesee St Rochester, NY 3.0 2.0 1720 $2,550 $1.48 4d 1 0.06mi
102 Virginia Ave Rochester, NY 4.0 1.5 1453 $2,150 $1.48 4d 1 0.42mi
793 Woodbine Ave Rochester, NY 4.0 1.0 1700 $2,200 $1.29 4d 1 0.50mi
79 Evangeline St Rochester, NY 3.0 2.0 1876 $2,500 $1.33 4d 1 0.54mi
485 Sawyer St Unit 1 Rochester, NY 3.0 1.0 1400 $1,900 $1.36 45d 1 0.80mi
485 Sawyer St Rochester, NY 3.0 1.0 1400 $1,900 $1.36 4d 1 0.80mi
175 Lattimore Rd Rochester, NY 3.0 1.0 1480 $2,265 $1.53 15d 1 0.88mi
839 Elmwood Ave Rochester, NY 3.0 1.0 1500 $2,600 $1.73 25d 1 1.27mi
249 1/2 Columbia Ave #249 Rochester, NY 3.0 1.0 1600 $1,300 $0.81 15d 1 1.39mi

Listing history 7 events

  1. 2026-04-19
    status Pending
  2. 2026-04-16
    historical Active Under Contract
  3. 2026-04-07
    listed $229,900 Active
  4. 2020-12-09
    soldstatus $125,000
  5. 2020-12-08
    soldstatus $125,000 Closed Sale or Rented 603-char remark
    Show marketing remark (603 chars)

    Come see this Duplex near University of Rochester/Strong Memorial Hospital. Sidewalks throughout the neighborhood. Walk/ride to restaurants, shopping, University and Hospital. Current 1st floor tenants-lease is until 4/30/21. Second floor is month to month. New Roof in 2017. Hardwood floors & updated kitchen on first floor. 1st floor has front porch and back porch. Each level has a living room as well as two bedrooms and one bath. Second floor has replacement windows as does the 3rd floor attic. Basement offers storage area and access to washer and dryer. Driveway offers off street parking.

  6. 2020-10-21
    status Under Contract- Do Not Show 603-char remark
    Show marketing remark (603 chars)

    Come see this Duplex near University of Rochester/Strong Memorial Hospital. Sidewalks throughout the neighborhood. Walk/ride to restaurants, shopping, University and Hospital. Current 1st floor tenants-lease is until 4/30/21. Second floor is month to month. New Roof in 2017. Hardwood floors & updated kitchen on first floor. 1st floor has front porch and back porch. Each level has a living room as well as two bedrooms and one bath. Second floor has replacement windows as does the 3rd floor attic. Basement offers storage area and access to washer and dryer. Driveway offers off street parking.

  7. 2020-10-16
    listed $129,900 Active 603-char remark
    Show marketing remark (603 chars)

    Come see this Duplex near University of Rochester/Strong Memorial Hospital. Sidewalks throughout the neighborhood. Walk/ride to restaurants, shopping, University and Hospital. Current 1st floor tenants-lease is until 4/30/21. Second floor is month to month. New Roof in 2017. Hardwood floors & updated kitchen on first floor. 1st floor has front porch and back porch. Each level has a living room as well as two bedrooms and one bath. Second floor has replacement windows as does the 3rd floor attic. Basement offers storage area and access to washer and dryer. Driveway offers off street parking.

ⓘ 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
$2,117 · $176/mo
Projected year-2 tax
$3,001 · $250/mo
Expected delta
+$884/yr (+$74/mo · 41.8%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥96°F today · 15 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
$27,656
− Mortgage interest
−$12,878
− Property taxes
−$2,117
− Insurance
−$1,150
− Repairs & maintenance
−$2,212
− Management
−$2,212
− Depreciation
−$6,688
Taxable income
$399
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$96
After-tax cash flow
$4,019/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
Rochester City School District
NCES district ID
3624750
Math proficiency
21% ▬ 0.00%
Reading proficiency
26% ▲ 4.00%
Median HH income
$30,923
Composite
18.98/100
National rank
#8850
State rank
#589 of 590 in NY

Livability — Rochester

Score
76/100
State rank
#222
US rank
#3482

Category grades

Amenities B- 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
Rochester, NY
County
Monroe County · 674,131 people
City population
432,803
Metro
Rochester, NY
Population (ZIP)
17,145
Household income
$31,376
Rent vs Own
64.5% rent · 35.5% own
Severe rent burden
2168.0

Population outlook (Monroe County) Hauer SSP2

Today (2025)
759,460 people
By 2030
757,154 · -0.3%
By 2040
740,644 · -2.5%
By 2050
714,443 · -5.9%
By 2075
645,883 · -15.0%
By 2100
547,084 · -28.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Black 55% White 22% Hispanic / Latino 18% Two or more races 13% Asian 1%
Hispanic origin (detail)
Puerto Rican 14% Dominican 2%
Common ancestry
Romanian 1% Lithuanian 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
85% English-only · Spanish 12% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Monroe

2024 margin
D (+19.1) · D 59.5% · R 40.5%
2008→2024 swing
+1.4pp toward D · 2008: 17.7pp · 2024: 19.1pp
All cycles
2024: D+19.1 2020: D+21.0 2016: D+14.1 2012: D+17.4 2008: D+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.93%
Current HPI
262.1549
Rent YoY
▲ 6.37%
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

+77.0% since first listed
7 events — show timeline
  • 2026-04-19 Pending UNYREIS
  • 2026-04-16 Contingent UNYREIS
  • 2026-04-07 Listed $229,900 UNYREIS
  • 2020-12-09 Sold (Public Records) $125,000 Public Records
  • 2020-12-08 Sold (MLS) $125,000 UNYREIS
  • 2020-10-21 Pending UNYREIS
  • 2020-10-16 Listed $129,900 UNYREIS

Property tax history

+5.7%/yr

Latest (2025): $2,117 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…