CashFlowRE
Sign in Sign up
217 Briggs St
C Composite 59.17
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 +18.7/30.0
  • ARV discount +10.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +5.9/10.0
  • 1% rule +4.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$165,000

217 Briggs St · Syracuse, NY 13208
2 bd · 1.0 ba · 1,105 sqft · SingleFamily public records · 6 Days on market
Built 1955 4,070 sqft lot Est $175k · 5% under

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

Listing remarks

Welcome to 217 Briggs Street! This charming, meticulously maintained, 3-bedroom, 1.5-bath ranch has been lovingly cared for and is truly move-in ready. From the moment you arrive, you'll appreciate the curb appeal featuring a new composite front porch with vinyl railings, a double-wide concrete driveway, a beautifully manicured lawn, and low-maintenance aluminum siding. Step inside to a spacious living room and dining room combination with beautiful hardwood flooring, creating the perfect space for everyday living, holiday gatherings, and entertaining. The kitchen offers durable tile flooring and comes fully equipped with all appliances, including both sets of washers and dryers. Down the h

Key facts

  • 4,070 sq ft lot
  • Garage
  • Built 1955

Tags

NEW COMPOSITE FRONT PORCHDOUBLE-WIDE CONCRETE DRIVEWAYBEAUTIFULLY MANICURED LAWNDURABLE TILE FLOORINGFULLY EQUIPPED KITCHENFIRST-FLOOR LAUNDRY ROOM

Property features AI

Finance

  • Other: Resale property; Rectangular residential lot near public transit (lot dimensions 37 x 110)

Exterior

  • Parking: Attached garage with garage door opener; Driveway; Electricity to garage
  • Utilities: Public water connected; Sewer connected; Electricity connected (circuit breakers); High-speed internet available; Cable available
  • Home design: Single-story home; Existing structure; Entry level on main floor; Faces city street
  • Construction: Aluminum siding; Asphalt architectural shingle roof; Block foundation; Copper plumbing; Attic/crawl hatchway(s) insulated; Built previously (existing)
  • Exterior features: Concrete driveway; Deck; Open porch; Shed(s)/storage

Interior

  • Kitchen: Electric oven; Electric range; Microwave; Refrigerator
  • Bedrooms: Three main-level bedrooms; Main-level primary bedroom; Bedroom on main level
  • Flooring: Hardwood; Ceramic tile; Varied flooring
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Ceiling fan(s); Great room; Living/dining room; Natural woodwork; Window treatments (drapes); Partially furnished; Programmable thermostat; Convertible bedroom
  • Laundry & utility: Washer and dryer included; Laundry on main level and in basement; 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 2-bed/1.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $162 ($2k/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 $149k (9.6% below list).
  • Recommended offer: $149k (9.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 77/100 on livability (#187 in NY, #2,869 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment D-.
  • Syracuse City School District (urban): math 18% / reading 26% proficiency, ranked #590 of 590 in NY (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Syracuse Latin School (math 31% / reading 62%, grade D-, #1,262 of 2,108 statewide, top 60%, 642 students, 42% FRL); Grant Middle School (math 5% / reading 19%, grade F, #719 of 729 statewide, top 99%, 608 students, 93% FRL); Institute of Technology At Syracuse Central (math 87% / reading 92%, grade A+, #265 of 1,100 statewide, top 26%, 581 students, 68% FRL).
  • Zoned-school proficiency averages 49% at this address vs 22% district-wide (+27 pts) — the actual schools serving this property are materially stronger than the Syracuse City School District average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 101 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).

Forward outlook

  • In year one you build about $18k of equity ($1k loan paydown + $16k 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 $46k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 5y 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 $61k; list at $165k implies a 170% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,152 (9.6% below list)

Questions for the listing agent

  1. Built in 1955 — 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
0.90%
Cap rate
7.47%
Cash-on-cash
4.20%
DSCR
1.19
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$174,590
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
164 Berkshire Ave 0.14mi 3/1.0 (+1) 1,073 (-3%) 2mo $116,900 $109 82
143 Huntley St 0.08mi 2/1.0 1,218 (+10%) 2mo $97,000 $80 77
497 Pleasantview Ave 0.28mi 3/1.5 (+1) 1,056 (-4%) 1mo $189,900 $180 72
307 Malverne Dr 0.43mi 2/1.0 1,056 (-4%) 4mo $170,000 $161 70
232 Malverne Dr 0.38mi 3/1.5 (+1) 1,142 (+3%) 1mo $224,900 $197 69
1108 Wadsworth St 0.43mi 3/1.0 (+1) 1,168 (+6%) 2mo $165,000 $141 64
308 Kenwick Dr 0.19mi 3/1.0 (+1) 1,248 (+13%) 3mo $180,000 $144 62
211 Merrill St 0.73mi 2/1.0 1,125 (+2%) 3mo $180,000 $160 60
606 Roxford Rd S 0.66mi 2/1.5 1,162 (+5%) 1mo $210,000 $181 58
2363 Grant Blvd 0.56mi 2/1.0 1,215 (+10%) 5mo $153,700 $127 53
928 Kirkpatrick St N 0.64mi 3/1.0 (+1) 1,236 (+12%) 1mo $145,000 $117 45
263 Wayland Rd 0.69mi 3/1.5 (+1) 1,267 (+15%) 3mo $200,000 $158 34

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
27.3%
Equity multiple
3.17×
Total profit
$100,118
Equity at exit
$148,645
10-year hold
IRR
23.8%
Equity multiple
7.20×
Total profit
$286,617
Equity at exit
$320,559

Cash invested: $46,200 (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 13208

Home prices YoY
8.4%
Active inventory
101
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,492 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$82 /mo · $989/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$162

Break-even live

Break-even rent $1,287
Max offer price $165,000
Occupancy floor 84%

Sensitivity live

Price -10% $255 -5% $209 +0% $162 +5% $115 +10% $68
Rent -10% $44 -5% $103 +0% $162 +5% $221 +10% $280
Rate -1.0pp $245 -0.5pp $204 base $162 +0.5pp $119 +1.0pp $76

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
$41,250
Closing costs
$4,950
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
286 Ross Park Syracuse, NY 3.0 1.0 1100 $1,500 $1.36 46d 1 0.40mi
126 Woodruff Ave Syracuse, NY 3.0 1.0 1200 $1,675 $1.40 46d 1 0.54mi
212 Dorchester Ave Syracuse, NY 1.0–2.0 1.0 640 $1,420 $2.22 15d 15 0.87mi
1140 Wolf St Apt 3 Syracuse, NY 2.0 1.0 800 $1,200 $1.50 46d 1 0.91mi
1132 Wolf St Unit 4 Syracuse, NY 3.0 1.0 1041 $1,350 $1.30 46d 1 0.92mi
912 Park St Unit 1 Syracuse, NY 3.0 1.0 1040 $1,200 $1.15 46d 1 0.97mi
205 Beecher St Unit 3 Syracuse, NY 2.0 1.0 815 $1,100 $1.35 46d 1 1.12mi
746 E Laurel St Unit 2F Syracuse, NY 2.0 1.0 800 $1,100 $1.38 46d 1 1.13mi
610 E Division St Unit F2 Syracuse, NY 2.0 1.0 900 $1,150 $1.28 46d 1 1.15mi
1801 James St #2 Syracuse, NY 3.0 1.0 1244 $1,800 $1.45 15d 1 1.16mi
1618 James St #3 Syracuse, NY 2.0 1.0 1150 $2,200 $1.91 15d 1 1.17mi
106 Harrington St Syracuse, NY 3.0 1.0 1168 $1,875 $1.61 46d 1 1.17mi
117 Edtim Rd Syracuse, NY 1.0–2.0 1.0 545 $1,295 $2.37 15d 1 1.29mi
807-13 N Salina St Unit 809A Syracuse, NY 2.0 1.0 1020 $1,325 $1.30 46d 1 1.31mi
1507 N Salina St Unit 3 Syracuse, NY 3.0 2.0 1030 $1,350 $1.31 46d 1 1.33mi
2802 Lemoyne Ave Unit 1 Syracuse, NY 3.0 1.0 988 $1,700 $1.72 15d 1 1.37mi
225 Marlborough Rd Syracuse, NY 2.0 1.0 1040 $1,800 $1.73 15d 1 1.42mi
204 Mariposa St Unit pvt house Syracuse, NY 3.0 1.0 1128 $2,137 $1.89 15d 1 1.44mi
517 N Salina St Unit 4 Syracuse, NY 2.0 1.0 700 $1,050 $1.50 15d 1 1.47mi
297 Norwood Ave Syracuse, NY 3.0 1.0 1188 $2,050 $1.73 23d 1 1.48mi

Listing history 5 events

  1. 2026-06-21
    statusdays on market $165,000 Active Under Contract 6 DOM
  2. 2026-06-18
    days on market $165,000 Active 3 DOM
  3. 2026-06-17
    days on market $165,000 Active 2 DOM
  4. 2026-06-16
    remarks 699-char remark
  5. 2026-06-16
    listed $165,000 Active 1 DOM

ⓘ 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
$989 · $82/mo
Projected year-2 tax
$1,889 · $157/mo
Expected delta
+$900/yr (+$75/mo · 91.0%)

ⓘ 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 3/10 Moderate 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% 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
$17,898
− Mortgage interest
−$9,243
− Property taxes
−$989
− Insurance
−$825
− Repairs & maintenance
−$1,432
− Management
−$1,432
− Depreciation
−$4,800
Taxable loss
−$822
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$197
After-tax cash flow
$2,139/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
Syracuse City School District
NCES district ID
3628590
Math proficiency
18% ▼ -5.00%
Reading proficiency
26% ▬ 0.00%
Median HH income
$32,097
Composite
17.83/100
National rank
#9007
State rank
#590 of 590 in NY

Livability — Syracuse

Score
77/100
State rank
#187
US rank
#2869

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Syracuse, NY
County
Onondaga County · 247,257 people
City population
152,627
Metro
Syracuse, NY
Population (ZIP)
22,993
Household income
$44,712
Rent vs Own
50.8% rent · 49.2% own
Severe rent burden
1437.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 46% Black 24% Asian 14% Two or more races 10% Hispanic / Latino 6%
Hispanic origin (detail)
Puerto Rican 4% Dominican 1%
Common ancestry
Romanian 3% Swedish 3% Italian 1%
Foreign-born
22% · Vietnam, Philippines, Canada
Languages at home
70% English-only · Spanish 6% Other Asian/Pacific 5% Vietnamese 4%

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
▲ 30.91%
Current HPI
399.3284
Rent YoY
Metro
Syracuse, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+170.5% since first listed
5 events — show timeline
  • 2026-06-15 Listed $165,000 CNYIS
  • 2021-10-27 Listing Removed CNYIS
  • 2021-10-26 Price Changed $140,000 CNYIS
  • 2021-10-08 Listed $145,000 CNYIS
  • 2004-09-24 Sold (Public Records) $61,000 Public Records

Property tax history

-2.1%/yr

Latest (2025): $989 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…