CashFlowRE
Sign in Sign up
1809 Ridge Rd
F Composite 29.22
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).

  • ARV discount +8.2/15.0
  • Schools +6.1/10.0
  • Cash flow +5.7/30.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.1/10.0
  • DSCR +0.1/10.0
  • Appreciation +0.0/10.0

$349,900

1809 Ridge Rd · Glens Falls North, NY 12804
2 bd · 1.5 ba · 1,278 sqft · SingleFamily public records · 36 Days on market
Built 1945 1.31 ac lot Est $355k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Rare Opportunity for Investors or Handyman. A unique chance to own a home on Ridge Road, close to Lake George. This home is in need of repair and updating but sits on a strong foundation with good structure and a dry basement. The slate roof is in excellent condition, and will last many more years, as is the easy maintenance vinyl siding. Sitting on 1.31 acres this property offers total privacy with beautiful mature trees and perennials. The glassed in 3 season porch in the back offers additional living space while overlooking the peaceful back yard, while the front screened porch offers outdoor relaxation. 2 bedrooms and 1.5 baths, this home exudes character and old-fashioned charm with hardwood floors throughout most of the house with wood-burning brick fireplace as the centerpiece of the living room. The kitchen has a sunny breakfast nook, and the dining room is conveniently located between the living and cooking area. The 2 upstairs bedrooms have a full bathroom in-between them. Bathroom needs total updating. There is a laundry room with room for washer and dryer, and a half bath. There is also plenty of storage with a kitchen pantry, linen closet, utility closet, coat closet and 2 large closets in each bedroom. The investment and potential for either a renovation project or investing in a home for the future with an almost guaranteed valuation of thousands more than the purchase and renovation costs, especially being located in the award winning Lake George School District. Priced to sell. Cash or conventional financing only. Sold as is.

Key facts

  • Move-in-ready
  • Quiet neighborhood
  • 1.31 acre lot

Tags

QUIET NEIGHBORHOODMOVE-IN-READYMINUTES FROM LAKE GEORGEYEAR-ROUND OUTDOOR RECREATION

Property features AI

Exterior

  • Parking: Detached garage (1 garage space); Driveway and off-street parking (total 4 parking spaces)
  • Security: Smoke detector(s); Carbon monoxide detector(s)
  • Utilities: Septic tank
  • Home design: Single-family residence; Stone foundation; Vinyl siding; Slate roof; 1.31-acre lot
  • Construction: Vinyl siding construction; Stone foundation; Slate roof
  • Exterior features: Enclosed patio/porch; Barn on property; Detached garage structure

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: First-floor bedroom; Two bedrooms on the second floor
  • Flooring: Laminate flooring
  • Bathrooms: Two full bathrooms (one on the first floor, one on the second floor)
  • Heating & cooling: Forced air heating; Oil-fired heating
  • Interior features: 10 total rooms; Enclosed sun room; Wood-burning fireplace; Smoke and carbon monoxide detectors
  • Laundry & utility: Utility room in the 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 2-bed/1.5-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-716 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $223k (36.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $179k (48.9% below list).
  • Recommended offer: $179k (48.9% below list) — sets the bar for 1% rule.
  • Cap rate 3.8% vs local median 2.5% in Glens Falls North — 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 80/100 on livability (#112 in NY, #1,836 nationally) — a professional / high-income tenant draw. Strengths: employment A+, housing A+, health & safety A+; Watch: cost of living D+, commute F.
  • Lake George Central School District (rural): math 68% / reading 73% proficiency, ranked #131 of 590 in NY (top 22%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
  • Zoned schools: Lake George Elementary School (math 62% / reading 82%, grade A-, #378 of 2,108 statewide, top 20%, 300 students, 24% FRL); Lake George Junior-Senior High School (math 72% / reading 62%, grade B, #746 of 1,100 statewide, top 69%, 330 students, 19% FRL) — zoned schools at 22% FRL track the district average.
  • Market conditions: 160 active listings in the ZIP; 180 units permitted in Warren County in 2024 (40 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 $10k 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 36 days — a 3% lower offer ($339k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $29k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $165k; list at $350k implies a 112% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $178,903 (48.9% 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. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 49% concession, seller financing, or rate buy-down credit?
  3. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.51%
Cap rate
3.84%
Cash-on-cash
-8.77%
DSCR
0.61
GRM
16.3

CMA / ARV

ARV (on-the-fly)
$355,284
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1849 Ridge Rd 0.18mi 3/2.0 (+1) 1,440 (+13%) 10mo $400,000 $278 55

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
-31.9%
Equity multiple
-0.05×
Total profit
$-102,436
Equity at exit
$52,171
10-year hold
IRR
-36.8%
Equity multiple
-0.52×
Total profit
$-148,512
Equity at exit
$30,253

Cash invested: $97,972 (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 12804

Home prices YoY
-9.0%
Active inventory
160
Price-to-rent
16.3×

Monthly cashflow live

Estimated rent
$1,789 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$148 /mo · $1,781/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$-716

Break-even live

Break-even rent $2,695
Max offer price $223,459
Occupancy floor

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
$87,475
Closing costs
$10,497
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 20 events

  1. 2026-06-18
    days on market $349,900 Active 36 DOM
  2. 2026-06-17
    days on market $349,900 Active 35 DOM
  3. 2026-06-16
    days on market $349,900 Active 34 DOM
  4. 2026-06-15
    days on market $349,900 Active 33 DOM
  5. 2026-06-13
    days on market $349,900 Active 31 DOM
  6. 2026-06-12
    days on market $349,900 Active 30 DOM
  7. 2026-06-09
    days on market $349,900 Active 27 DOM
  8. 2026-06-08
    days on market $349,900 Active 26 DOM
  9. 2026-06-07
    days on market $349,900 Active 25 DOM
  10. 2026-06-07
    days on market $349,900 Active 24 DOM
  11. 2026-06-04
    days on market $349,900 Active 21 DOM
  12. 2026-06-02
    days on market $349,900 Active 20 DOM
  13. 2026-06-01
    price $349,900 Active 19 DOM
  14. 2026-06-01
    days on market $379,000 Active 19 DOM
  15. 2026-05-31
    days on market $379,000 Active 18 DOM
  16. 2026-05-13
    listed $379,000 Active
  17. 2025-12-16
    soldstatus $165,000 Closed 1585-char remark
    Show marketing remark (1585 chars)

    Rare Opportunity for Investors or Handyman. A unique chance to own a home on Ridge Road, close to Lake George. This home is in need of repair and updating but sits on a strong foundation with good structure and a dry basement. The slate roof is in excellent condition, and will last many more years, as is the easy maintenance vinyl siding. Sitting on 1.31 acres this property offers total privacy with beautiful mature trees and perennials. The glassed in 3 season porch in the back offers additional living space while overlooking the peaceful back yard, while the front screened porch offers outdoor relaxation. 2 bedrooms and 1.5 baths, this home exudes character and old-fashioned charm with hardwood floors throughout most of the house with wood-burning brick fireplace as the centerpiece of the living room. The kitchen has a sunny breakfast nook, and the dining room is conveniently located between the living and cooking area. The 2 upstairs bedrooms have a full bathroom in-between them. Bathroom needs total updating. There is a laundry room with room for washer and dryer, and a half bath. There is also plenty of storage with a kitchen pantry, linen closet, utility closet, coat closet and 2 large closets in each bedroom. The investment and potential for either a renovation project or investing in a home for the future with an almost guaranteed valuation of thousands more than the purchase and renovation costs, especially being located in the award winning Lake George School District. Priced to sell. Cash or conventional financing only. Sold as is.

  18. 2025-10-23
    status Pending 1585-char remark
    Show marketing remark (1585 chars)

    Rare Opportunity for Investors or Handyman. A unique chance to own a home on Ridge Road, close to Lake George. This home is in need of repair and updating but sits on a strong foundation with good structure and a dry basement. The slate roof is in excellent condition, and will last many more years, as is the easy maintenance vinyl siding. Sitting on 1.31 acres this property offers total privacy with beautiful mature trees and perennials. The glassed in 3 season porch in the back offers additional living space while overlooking the peaceful back yard, while the front screened porch offers outdoor relaxation. 2 bedrooms and 1.5 baths, this home exudes character and old-fashioned charm with hardwood floors throughout most of the house with wood-burning brick fireplace as the centerpiece of the living room. The kitchen has a sunny breakfast nook, and the dining room is conveniently located between the living and cooking area. The 2 upstairs bedrooms have a full bathroom in-between them. Bathroom needs total updating. There is a laundry room with room for washer and dryer, and a half bath. There is also plenty of storage with a kitchen pantry, linen closet, utility closet, coat closet and 2 large closets in each bedroom. The investment and potential for either a renovation project or investing in a home for the future with an almost guaranteed valuation of thousands more than the purchase and renovation costs, especially being located in the award winning Lake George School District. Priced to sell. Cash or conventional financing only. Sold as is.

  19. 2025-10-15
    price $184,000 1585-char remark
    Show marketing remark (1585 chars)

    Rare Opportunity for Investors or Handyman. A unique chance to own a home on Ridge Road, close to Lake George. This home is in need of repair and updating but sits on a strong foundation with good structure and a dry basement. The slate roof is in excellent condition, and will last many more years, as is the easy maintenance vinyl siding. Sitting on 1.31 acres this property offers total privacy with beautiful mature trees and perennials. The glassed in 3 season porch in the back offers additional living space while overlooking the peaceful back yard, while the front screened porch offers outdoor relaxation. 2 bedrooms and 1.5 baths, this home exudes character and old-fashioned charm with hardwood floors throughout most of the house with wood-burning brick fireplace as the centerpiece of the living room. The kitchen has a sunny breakfast nook, and the dining room is conveniently located between the living and cooking area. The 2 upstairs bedrooms have a full bathroom in-between them. Bathroom needs total updating. There is a laundry room with room for washer and dryer, and a half bath. There is also plenty of storage with a kitchen pantry, linen closet, utility closet, coat closet and 2 large closets in each bedroom. The investment and potential for either a renovation project or investing in a home for the future with an almost guaranteed valuation of thousands more than the purchase and renovation costs, especially being located in the award winning Lake George School District. Priced to sell. Cash or conventional financing only. Sold as is.

  20. 2025-10-09
    listed $199,000 Active 1585-char remark
    Show marketing remark (1585 chars)

    Rare Opportunity for Investors or Handyman. A unique chance to own a home on Ridge Road, close to Lake George. This home is in need of repair and updating but sits on a strong foundation with good structure and a dry basement. The slate roof is in excellent condition, and will last many more years, as is the easy maintenance vinyl siding. Sitting on 1.31 acres this property offers total privacy with beautiful mature trees and perennials. The glassed in 3 season porch in the back offers additional living space while overlooking the peaceful back yard, while the front screened porch offers outdoor relaxation. 2 bedrooms and 1.5 baths, this home exudes character and old-fashioned charm with hardwood floors throughout most of the house with wood-burning brick fireplace as the centerpiece of the living room. The kitchen has a sunny breakfast nook, and the dining room is conveniently located between the living and cooking area. The 2 upstairs bedrooms have a full bathroom in-between them. Bathroom needs total updating. There is a laundry room with room for washer and dryer, and a half bath. There is also plenty of storage with a kitchen pantry, linen closet, utility closet, coat closet and 2 large closets in each bedroom. The investment and potential for either a renovation project or investing in a home for the future with an almost guaranteed valuation of thousands more than the purchase and renovation costs, especially being located in the award winning Lake George School District. Priced to sell. Cash or conventional financing only. Sold as is.

ⓘ 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
$1,781 · $148/mo
Projected year-2 tax
$3,847 · $321/mo
Expected delta
+$2,066/yr (+$172/mo · 116.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$21,468
− Mortgage interest
−$19,600
− Property taxes
−$1,781
− Insurance
−$1,750
− Repairs & maintenance
−$1,717
− Management
−$1,717
− Depreciation
−$10,179
Taxable loss
−$15,275
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,666
After-tax cash flow
$-4,923/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
Lake George Central School District
NCES district ID
3616470
Math proficiency
68% ▼ -8.00%
Reading proficiency
73% ▲ 9.00%
Median HH income
$65,873
Composite
61.29/100
National rank
#777
State rank
#131 of 590 in NY

Livability — Glens Falls North

Score
80/100
State rank
#112
US rank
#1836

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
28,175
Population (ZIP)
28,175

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 (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 8% Romanian 6% Slovak 4%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 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
▼ -33.40%
Current HPI
337.1909
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

+90.5% since first listed
5 events — show timeline
  • 2026-05-13 Listed $379,000 Global MLS
  • 2025-12-16 Sold (MLS) $165,000 Global MLS
  • 2025-10-23 Pending Global MLS
  • 2025-10-15 Price Changed $184,000 Global MLS
  • 2025-10-09 Listed $199,000 Global MLS

Property tax history

+12.5%/yr

Latest (2025): $1,781 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…