CashFlowRE
Sign in Sign up
19 Sunset Dr
F Composite 33.43
Why this score? — see what drove the F 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).

  • Appreciation +10.0/10.0
  • Cash flow +7.1/30.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.2/10.0
  • ARV discount +0.0/15.0

$180,000

19 Sunset Dr · Norwich, NY 13815
3 bd · 1.5 ba · 1,284 sqft · SingleFamily public records · 18 Days on market
Built 1960 8,276 sqft lot Est $121k · 49% over

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

Listing remarks MLS

Endless Potential on Sunset Drive! Bring your final vision and finishing touches to this charming 3-bedroom, 2-bathroom ranch in a desirable Norwich neighborhood. Boasting a classic, easy-living floor plan, this home offers the perfect canvas to build quick equity. Big-ticket updates are already done for you, including a brand-new furnace and brand-new appliances! With just a little TLC, fresh paint, and your choice of finishes, this property can easily be transformed into your absolute dream home. Enjoy single-story living, a lovely yard, and close proximity to local shopping, dining, and amenities. Opportunity is knocking—schedule your tour today!

Key facts

  • Brand new appliances
  • Charming ranch
  • Brand new furnace

Tags

CHARMING RANCHBRAND NEW FURNACEBRAND NEW APPLIANCESSINGLE STORY LIVINGLOVELY YARDCLOSE PROXIMITY TO DINING

Property features AI

Exterior

  • Parking: Attached garage with 1 parking space
  • Utilities: Public water connected; Sewer connected
  • Home design: Single-story home; Resale property; Shingle roof; Vinyl siding; Entry faces city street
  • Construction: Vinyl siding construction; Shingle roof; Full basement
  • Exterior features: Concrete driveway; Open porch; Deck

Interior

  • Kitchen: Refrigerator; Oven; Free-standing range; Dishwasher; Gas water heater
  • Bedrooms: One main-level bedroom
  • Flooring: Hardwood floors; Tile; Varied flooring
  • Bathrooms: Two full bathrooms; One full bathroom on the main level
  • Heating & cooling: Gas forced-air heating
  • Interior features: Eat-in kitchen; Combined living and dining area; Primary bedroom with private bath; Full basement
  • Laundry & utility: Dryer

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 $180k.

Deal economics

  • At list price, monthly cash flow is $-260 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $134k (25.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $145k (19.4% below list).
  • Recommended offer: $134k (25.5% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 70/100 on livability (#447 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D, amenities F, commute F.
  • Norwich City School District (town): math 42% / reading 43% proficiency, ranked #498 of 590 in NY (top 84%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 84 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 151 units permitted in Chenango County in 2024 (96 in 5+ unit buildings).

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Chenango County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 15y 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 $150k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price.
Recommended offer $134,141 (25.5% 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 1960 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.81%
Cap rate
4.56%
Cash-on-cash
-6.18%
DSCR
0.72
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$120,696
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19 Sunset Dr 0.00mi 3/2.0 1,284 (0%) 17mo $150,000 $117 84
7 Sunset Dr 0.08mi 4/1.5 (+1) 1,260 (-2%) 18mo $157,000 $125 73
36 Plymouth St 0.62mi 3/1.5 1,340 (+4%) 3mo $115,000 $86 61
93 Plymouth St 0.40mi 4/2.0 (+1) 1,326 (+3%) 10mo $185,000 $140 61
8 Cole Dr 0.32mi 3/2.5 1,402 (+9%) 7mo $240,000 $171 60
50 Pleasant St 0.51mi 3/1.0 1,251 (-3%) 15mo $117,500 $94 58
13 Howard St 0.46mi 3/1.5 1,309 (+2%) 21mo $123,000 $94 57
31 Waite St 0.56mi 3/2.0 1,256 (-2%) 19mo $123,000 $98 53
22 King St 0.55mi 3/1.5 1,439 (+12%) 3mo $110,000 $76 52
87 Canasawacta St 0.51mi 3/1.5 1,444 (+12%) 7mo $93,000 $64 50
9 King St 0.62mi 3/1.5 1,330 (+4%) 22mo $79,900 $60 47
81 Silver St 0.59mi 2/1.5 (-1) 1,445 (+12%) 9mo $100,000 $69 39

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
19.9%
Equity multiple
2.62×
Total profit
$81,620
Equity at exit
$162,158
10-year hold
IRR
18.3%
Equity multiple
6.03×
Total profit
$253,599
Equity at exit
$349,700

Cash invested: $50,400 (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 13815

Home prices YoY
8.2%
Active inventory
84
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,450 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$386 /mo · $4,634/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$-260

Break-even live

Break-even rent $1,779
Max offer price $134,141
Occupancy floor

Sensitivity live

Price -10% $-158 -5% $-209 +0% $-260 +5% $-311 +10% $-361
Rent -10% $-374 -5% $-317 +0% $-260 +5% $-202 +10% $-145
Rate -1.0pp $-169 -0.5pp $-214 base $-260 +0.5pp $-306 +1.0pp $-354

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
$45,000
Closing costs
$5,400
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
30 Midland Dr Norwich, NY 3.0 1.0–1.5 755 $1,450 $1.92 45d 1 1.28mi

Listing history 28 events

  1. 2026-06-12
    days on market $180,000 Active 18 DOM
  2. 2026-06-09
    days on market $180,000 Active 15 DOM
  3. 2026-06-09
    listing id $180,000 Active 14 DOM
  4. 2026-06-08
    days on market $180,000 Active 14 DOM
  5. 2026-06-07
    days on market $180,000 Active 13 DOM
  6. 2026-06-07
    days on market $180,000 Active 12 DOM
  7. 2026-06-04
    days on market $180,000 Active 9 DOM
  8. 2026-06-02
    days on market $180,000 Active 8 DOM
  9. 2026-06-01
    days on market $180,000 Active 7 DOM
  10. 2026-05-31
    days on market $180,000 Active 6 DOM
  11. 2026-05-25
    listed $180,000 Active 663-char remark
    Show marketing remark (663 chars)

    Endless Potential on Sunset Drive! Bring your final vision and finishing touches to this charming 3-bedroom, 2-bathroom ranch in a desirable Norwich neighborhood. Boasting a classic, easy-living floor plan, this home offers the perfect canvas to build quick equity. Big-ticket updates are already done for you, including a brand-new furnace and brand-new appliances! With just a little TLC, fresh paint, and your choice of finishes, this property can easily be transformed into your absolute dream home. Enjoy single-story living, a lovely yard, and close proximity to local shopping, dining, and amenities. Opportunity is knocking—schedule your tour today!

  12. 2026-05-25
    listed $180,000 Active
    Show marketing remark (663 chars)

    Endless Potential on Sunset Drive! Bring your final vision and finishing touches to this charming 3-bedroom, 2-bathroom ranch in a desirable Norwich neighborhood. Boasting a classic, easy-living floor plan, this home offers the perfect canvas to build quick equity. Big-ticket updates are already done for you, including a brand-new furnace and brand-new appliances! With just a little TLC, fresh paint, and your choice of finishes, this property can easily be transformed into your absolute dream home. Enjoy single-story living, a lovely yard, and close proximity to local shopping, dining, and amenities. Opportunity is knocking—schedule your tour today!

  13. 2025-01-22
    soldstatus $150,000 Closed 660-char remark
    Show marketing remark (660 chars)

    Multiple offers received. Best and final offers due by Monday 10/14 at 5pm. Welxome to this updated 3 bedroom, 2 full bathroom Ranch style home in Norwich, NY. The entire home has been painted and the main bathroom has been updated with a new bathtub, vanity and mirror. The kitchen is spacious and has a pantry. The formal dining room connects to the family room which gives you lots of space to hosts guests together in one spot. The primary bedroom has a full bathroom. Doors off the kitchen lead to a large deck overlooking the back yard. If you're looking for one story living close to shopping and dining then take a look at 19 Sunset Drive, Norwich, NY.

  14. 2024-10-16
    status Pending 660-char remark
    Show marketing remark (660 chars)

    Multiple offers received. Best and final offers due by Monday 10/14 at 5pm. Welxome to this updated 3 bedroom, 2 full bathroom Ranch style home in Norwich, NY. The entire home has been painted and the main bathroom has been updated with a new bathtub, vanity and mirror. The kitchen is spacious and has a pantry. The formal dining room connects to the family room which gives you lots of space to hosts guests together in one spot. The primary bedroom has a full bathroom. Doors off the kitchen lead to a large deck overlooking the back yard. If you're looking for one story living close to shopping and dining then take a look at 19 Sunset Drive, Norwich, NY.

  15. 2024-10-08
    price $149,900 660-char remark
    Show marketing remark (660 chars)

    Multiple offers received. Best and final offers due by Monday 10/14 at 5pm. Welxome to this updated 3 bedroom, 2 full bathroom Ranch style home in Norwich, NY. The entire home has been painted and the main bathroom has been updated with a new bathtub, vanity and mirror. The kitchen is spacious and has a pantry. The formal dining room connects to the family room which gives you lots of space to hosts guests together in one spot. The primary bedroom has a full bathroom. Doors off the kitchen lead to a large deck overlooking the back yard. If you're looking for one story living close to shopping and dining then take a look at 19 Sunset Drive, Norwich, NY.

  16. 2024-10-01
    price $159,900 660-char remark
    Show marketing remark (660 chars)

    Multiple offers received. Best and final offers due by Monday 10/14 at 5pm. Welxome to this updated 3 bedroom, 2 full bathroom Ranch style home in Norwich, NY. The entire home has been painted and the main bathroom has been updated with a new bathtub, vanity and mirror. The kitchen is spacious and has a pantry. The formal dining room connects to the family room which gives you lots of space to hosts guests together in one spot. The primary bedroom has a full bathroom. Doors off the kitchen lead to a large deck overlooking the back yard. If you're looking for one story living close to shopping and dining then take a look at 19 Sunset Drive, Norwich, NY.

  17. 2024-09-16
    status Active 660-char remark
    Show marketing remark (660 chars)

    Multiple offers received. Best and final offers due by Monday 10/14 at 5pm. Welxome to this updated 3 bedroom, 2 full bathroom Ranch style home in Norwich, NY. The entire home has been painted and the main bathroom has been updated with a new bathtub, vanity and mirror. The kitchen is spacious and has a pantry. The formal dining room connects to the family room which gives you lots of space to hosts guests together in one spot. The primary bedroom has a full bathroom. Doors off the kitchen lead to a large deck overlooking the back yard. If you're looking for one story living close to shopping and dining then take a look at 19 Sunset Drive, Norwich, NY.

  18. 2024-09-13
    historical Active Under Contract 660-char remark
    Show marketing remark (660 chars)

    Multiple offers received. Best and final offers due by Monday 10/14 at 5pm. Welxome to this updated 3 bedroom, 2 full bathroom Ranch style home in Norwich, NY. The entire home has been painted and the main bathroom has been updated with a new bathtub, vanity and mirror. The kitchen is spacious and has a pantry. The formal dining room connects to the family room which gives you lots of space to hosts guests together in one spot. The primary bedroom has a full bathroom. Doors off the kitchen lead to a large deck overlooking the back yard. If you're looking for one story living close to shopping and dining then take a look at 19 Sunset Drive, Norwich, NY.

  19. 2024-08-20
    listed $169,900 Active 660-char remark
    Show marketing remark (660 chars)

    Multiple offers received. Best and final offers due by Monday 10/14 at 5pm. Welxome to this updated 3 bedroom, 2 full bathroom Ranch style home in Norwich, NY. The entire home has been painted and the main bathroom has been updated with a new bathtub, vanity and mirror. The kitchen is spacious and has a pantry. The formal dining room connects to the family room which gives you lots of space to hosts guests together in one spot. The primary bedroom has a full bathroom. Doors off the kitchen lead to a large deck overlooking the back yard. If you're looking for one story living close to shopping and dining then take a look at 19 Sunset Drive, Norwich, NY.

  20. 2013-07-12
    soldstatus $105,000
  21. 2013-07-12
    soldstatus $105,000
  22. 2013-05-24
    listed $117,500
  23. 2012-03-26
    historical
  24. 2012-01-31
    listed $117,500
  25. 2012-01-09
    soldstatus $100,000
  26. 2011-03-28
    listed $105,900
  27. 2003-09-15
    soldstatus $77,500
  28. 1995-01-30
    soldstatus $57,000

ⓘ 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
$4,634 · $386/mo
Projected year-2 tax
$4,634 · $386/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 3/10 Moderate 7 d/yr ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$17,400
− Mortgage interest
−$10,083
− Property taxes
−$4,634
− Insurance
−$900
− Repairs & maintenance
−$1,392
− Management
−$1,392
− Depreciation
−$5,236
Taxable loss
−$6,237
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,497
After-tax cash flow
$-1,618/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
Norwich City School District
NCES district ID
3621330
Math proficiency
42% ▼ -13.00%
Reading proficiency
43% ▲ 1.00%
Median HH income
$40,687
Composite
35.68/100
National rank
#4874
State rank
#498 of 590 in NY

Livability — Norwich

Score
70/100
State rank
#447
US rank
#7857

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norwich, NY
City population
12,855
Population (ZIP)
12,855

Population outlook (Chenango County) Hauer SSP2

Today (2025)
45,669 people
By 2030
43,484 · -4.8%
By 2040
38,774 · -15.1%
By 2050
34,000 · -25.6%
By 2075
24,637 · -46.1%
By 2100
16,452 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 5% Two or more races 4%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 3% German/W. Germanic 0%

Political lean MEDSL · Chenango

2024 margin
Strong R (+27.2) · D 36.4% · R 63.6%
2008→2024 swing
-26.1pp toward R · 2008: -1.1pp · 2024: -27.2pp
All cycles
2024: R+27.2 2020: R+23.3 2016: R+28.1 2012: R+3.4 2008: R+1.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 21.23%
Current HPI
280.463
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

+215.8% since first listed
18 events — show timeline
  • 2026-05-25 Listed $180,000 GBAOR
  • 2026-05-25 Listed $180,000 UNYREIS
  • 2025-01-22 Sold (MLS) $150,000 CNYIS
  • 2024-10-16 Pending CNYIS
  • 2024-10-08 Price Changed $149,900 CNYIS
  • 2024-10-01 Price Changed $159,900 CNYIS
  • 2024-09-16 Relisted CNYIS
  • 2024-09-13 Contingent CNYIS
  • 2024-08-20 Listed $169,900 CNYIS
  • 2013-07-12 Sold (Public Records) $105,000 Public Records
  • 2013-07-12 Sold (MLS) $105,000 UNYREIS
  • 2013-05-24 Listed $117,500 UNYREIS
  • 2012-03-26 Listing Removed UNYREIS
  • 2012-01-31 Listed $117,500 UNYREIS
  • 2012-01-09 Sold (Public Records) $100,000 Public Records
  • 2011-03-28 Listed $105,900 UNYREIS
  • 2003-09-15 Sold (Public Records) $77,500 Public Records
  • 1995-01-30 Sold (Public Records) $57,000 Public Records

Property tax history

+1.5%/yr

Latest (2025): $4,634 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…