CashFlowRE
Sign in Sign up
65 Hawk Rd
C- Composite 54.84
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 +15.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$65,000

65 Hawk Rd · Corinth, NY 12846
2 bd · 1.0 ba · 980 sqft · Manufactured public records · 13 Days on market
Built 1980 3.00 ac lot

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

Listing remarks

Opportunity awaits at 65 Hawk Rd in Queensbury with Corinth Schools! Situated on 3 private acres and set back nicely off the road, this property offers the perfect setting to renovate the existing 1980 mobile home or start fresh and build your dream home. Well, septic, and power are already in place, adding value and convenience for future plans. Enjoy the peaceful setting surrounded by nature while still being within a reasonable drive to area amenities. Looking for even more land and potential? Property could also be purchased with neighboring 55 Hawk Rd, totaling 6.38 acres for $110,000. Call today for your private showing and explore the possibilities this property has to offer!

Key facts

  • Private acres
  • Surrounded by nature
  • Corinth schools

Tags

PRIVATE ACRESCORINTH SCHOOLSPEACEFUL SETTINGSURROUNDED BY NATUREWELL SEPTIC AND POWER

Property features AI

Finance

  • Other: Approximately 3 acres of land; Lot is level and wooded

Exterior

  • Parking: Three off-street spaces (driveway)
  • Utilities: 100 amp electric service with circuit breakers; Septic tank
  • Home design: Single family residence; Fixer condition
  • Construction: Aluminum siding; Metal roof; Slab foundation; Built on a single level
  • Exterior features: Covered porch; Outdoor lighting

Interior

  • Kitchen: Electric oven; Range; Microwave; Refrigerator
  • Bedrooms: Two first-floor bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: One full bathroom on the first floor
  • Heating & cooling: Forced air heating
  • Interior features: Paddle fan; Bay window(s)
  • Laundry & utility: Main-level laundry room; Washer/Dryer included

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 manufactured listed at $65k.

Deal economics

  • At list price, monthly cash flow is $2k ($21k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $65k).
  • Cap rate 38.5% vs local median 3.2% in Corinth — 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 68/100 on livability (#514 in NY) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, cost of living B+; Watch: employment C-, amenities F, commute F.
  • Corinth Central School District (town): math 38% / reading 53% proficiency, ranked #448 of 590 in NY (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 39 active listings in the ZIP; 180 units permitted in Warren County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($449 loan paydown + $6k appreciation (10.0% local appreciation)).
  • Warren County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price.
Recommended offer $65,000

Questions for the listing agent

  1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
4.40%
Cap rate
38.46%
Cash-on-cash
114.88%
DSCR
6.11
GRM
1.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
9.05×
Total profit
$146,461
Equity at exit
$58,557
10-year hold
IRR
Equity multiple
19.91×
Total profit
$344,199
Equity at exit
$126,281

Cash invested: $18,200 (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 12846

Home prices YoY
16.1%
Active inventory
39
Price-to-rent
1.9×

Monthly cashflow live

Estimated rent
$2,859 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$148 /mo · $1,777/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$600
Net cashflow
$1,742

Break-even live

Break-even rent $653
Max offer price $65,000
Occupancy floor 34%

Sensitivity live

Price -10% $1,779 -5% $1,761 +0% $1,742 +5% $1,724 +10% $1,706
Rent -10% $1,517 -5% $1,629 +0% $1,742 +5% $1,855 +10% $1,968
Rate -1.0pp $1,775 -0.5pp $1,759 base $1,742 +0.5pp $1,726 +1.0pp $1,708

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
$16,250
Closing costs
$1,950
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.

Listing history 11 events

  1. 2026-06-21
    days on market $65,000 Active 13 DOM
  2. 2026-06-18
    days on market $65,000 Active 11 DOM
  3. 2026-06-17
    days on market $65,000 Active 10 DOM
  4. 2026-06-16
    days on market $65,000 Active 9 DOM
  5. 2026-06-15
    days on market $65,000 Active 8 DOM
  6. 2026-06-13
    days on market $65,000 Active 6 DOM
  7. 2026-06-12
    days on market $65,000 Active 5 DOM
  8. 2026-06-09
    status $65,000 Active 2 DOM
  9. 2026-06-04
    statusdays on market $65,000 Pending 2 DOM
  10. 2026-06-01
    remarks 691-char remark
  11. 2026-06-01
    listed $65,000 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
$1,777 · $148/mo
Projected year-2 tax
$1,777 · $148/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥93°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
$34,305
− Mortgage interest
−$3,641
− Property taxes
−$1,777
− Insurance
−$325
− Repairs & maintenance
−$2,744
− Management
−$2,744
− Depreciation
−$1,891
Taxable income
$21,183
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,084
After-tax cash flow
$15,825/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
Corinth Central School District
NCES district ID
3608370
Math proficiency
38% ▼ -7.00%
Reading proficiency
53% ▲ 8.00%
Median HH income
$54,143
Composite
39.4/100
National rank
#3968
State rank
#448 of 590 in NY

Livability — Corinth

Score
68/100
State rank
#514
US rank
#9140

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,007

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 (98%)
Race & ethnicity
White 98%
Common ancestry
Romanian 10% Lithuanian 10% German 5%
Foreign-born
1% · Canada

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
▲ 46.73%
Current HPI
336.2179
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

1 event — show timeline
  • 2026-06-01 Listed $65,000 Global MLS

Property tax history

+8.6%/yr

Latest (2025): $1,777 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…