CashFlowRE
Sign in Sign up
326 Glen Rd N
C- Composite 54.72
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 +20.0/30.0
  • ARV discount +11.9/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.9/10.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

326 Glen Rd N · Rome, NY 13440
3 bd · 1.5 ba · 1,437 sqft · SingleFamily public records · 7 Days on market
Built 1958 8,712 sqft lot Est $266k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3 bedroom/1.5 bath ranch (with a hard-to-find 2 stall garage) has endless possibilities! The mudroom area is well thought out and can have an ultimate purpose in this home. A manicured yard can be enjoyed on a beautiful and spacious screened and covered deck! Use the basement area for crafts or turn it into the ultimate "man cave"! Make your appointment today to see this home where pride of ownership shines!!!

Key facts

  • Quartz countertops
  • Newer shed
  • Flat open yard

Tags

STAINLESS STEEL APPLIANCESQUARTZ COUNTERTOPSLARGE SCREENED-IN PORCHFLAT OPEN YARDNEWER SHEDSEMI-FINISHED BASEMENT

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 3-bed/1.5-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $293 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $237k (1.3% below list).
  • Recommended offer: $237k (1.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% 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.
  • Rome City School District (town): math 35% / reading 46% proficiency, ranked #516 of 590 in NY (top 88%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 272 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 9y 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 $240k implies a 92% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $236,696 (1.3% below list)

Questions for the listing agent

  1. Built in 1958 — 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 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?
  4. 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.
  5. 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.
  6. 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
0.99%
Cap rate
7.76%
Cash-on-cash
5.24%
DSCR
1.23
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$265,845
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6604 Seville Dr 0.29mi 4/1.5 (+1) 1,491 (+4%) 8mo $244,900 $164 69
7933 Turin Rd 0.72mi 2/1.5 (-1) 1,425 (-1%) 7mo $240,000 $168 54
6410 Edgewood Dr 0.22mi 4/1.5 (+1) 1,650 (+15%) 11mo $304,004 $184 51
6593 Bishopp Rd 0.31mi 3/2.0 1,600 (+11%) 21mo $242,500 $152 47
8102 Buena Vista Dr 0.56mi 3/2.0 1,248 (-13%) 9mo $269,900 $216 43
8275 Elmer Hill Rd 0.56mi 3/1.0 1,243 (-14%) 15mo $230,000 $185 37
8115 Rome Westernville Rd 0.72mi 4/1.5 (+1) 1,577 (+10%) 12mo $335,000 $212 35
8330 Turin Rd 0.69mi 4/2.0 (+1) 1,224 (-15%) 21mo $230,000 $188 19

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
-8.2%
Equity multiple
0.70×
Total profit
$-20,214
Equity at exit
$35,770
10-year hold
IRR
1.3%
Equity multiple
1.10×
Total profit
$6,387
Equity at exit
$20,742

Cash invested: $67,172 (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
8.4×

Monthly cashflow live

Estimated rent
$2,367 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$219 /mo · $2,624/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$497
Net cashflow
$293

Break-even live

Break-even rent $1,996
Max offer price $239,900
Occupancy floor 83%

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
$59,975
Closing costs
$7,197
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7805 Merrick Rd Unit 201 Rome, NY 2.0 2.0 1200 $2,000 $1.67 43d 1 1.20mi
251 Liam Ln Unit 251 Rome, NY 3.0 2.0 1577 $2,750 $1.74 43d 1 1.37mi

Listing history 6 events

  1. 2026-04-17
    status Pending
  2. 2026-04-10
    listed $239,900 Active
  3. 2017-08-21
    soldstatus $125,000 433-char remark
    Show marketing remark (433 chars)

    This 3 bedroom/1.5 bath ranch (with a hard-to-find 2 stall garage) has endless possibilities! The mudroom area is well thought out and can have an ultimate purpose in this home. A manicured yard can be enjoyed on a beautiful and spacious screened and covered deck! Use the basement area for crafts or turn it into the ultimate "man cave"! Make your appointment today to see this home where pride of ownership shines!!!

  4. 2017-08-14
    soldstatus $125,000
  5. 2017-06-09
    listed $121,500 433-char remark
    Show marketing remark (433 chars)

    This 3 bedroom/1.5 bath ranch (with a hard-to-find 2 stall garage) has endless possibilities! The mudroom area is well thought out and can have an ultimate purpose in this home. A manicured yard can be enjoyed on a beautiful and spacious screened and covered deck! Use the basement area for crafts or turn it into the ultimate "man cave"! Make your appointment today to see this home where pride of ownership shines!!!

  6. 2017-05-30
    listed $126,000

ⓘ 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
$2,624 · $219/mo
Projected year-2 tax
$3,339 · $278/mo
Expected delta
+$715/yr (+$60/mo · 27.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$28,404
− Mortgage interest
−$13,438
− Property taxes
−$2,624
− Insurance
−$1,200
− Repairs & maintenance
−$2,272
− Management
−$2,272
− Depreciation
−$6,979
Taxable loss
−$382
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$92
After-tax cash flow
$3,610/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
Rome City School District
NCES district ID
3624900
Math proficiency
35% ▼ -4.00%
Reading proficiency
46% ▲ 10.00%
Median HH income
$46,406
Composite
34.52/100
National rank
#5178
State rank
#516 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

Census place
Rome, NY
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

+90.4% since first listed
6 events — show timeline
  • 2026-04-17 Pending CNYIS
  • 2026-04-10 Listed $239,900 CNYIS
  • 2017-08-21 Sold (MLS) $125,000 CNYIS
  • 2017-08-14 Sold (Public Records) $125,000 Public Records
  • 2017-06-09 Listed $121,500 CNYIS
  • 2017-05-30 Listed $126,000 CNYIS

Property tax history

+1.3%/yr

Latest (2025): $2,624 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…