CashFlowRE
Sign in Sign up
493 State Route 44-55
D+ Composite 45.63
Why this score? — see what drove the D+ 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 +11.2/15.0
  • Appreciation +9.5/10.0
  • Cash flow +7.5/30.0
  • Schools +5.2/10.0
  • Livability +3.2/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.6/10.0

$339,000

493 State Route 44-55 · Clintondale, NY 12542
3 bd · 2.0 ba · 1,248 sqft · SingleFamily public records · 13 Days on market
Built 1991 1.05 ac lot Est $369k · 8% under

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

Listing remarks MLS

Step into this 3-bedroom, 2-bathroom home nestled in the serene town of Highland, NY. Located equidistant from the vibrant communities of New Paltz and Poughkeepsie, this residence offers the perfect blend of suburban peace and access to urban conveniences. Boasting a cozy setup, this home invites you to unwind in its comfortable living spaces, where ample natural light floods through the windows, creating a warm and inviting atmosphere. The well-appointed bedrooms provide peaceful retreats, while the two bathrooms offer convenience and functionality. Situated just 8 minutes from the Metro North station, commuting to the city is a breeze, allowing you to enjoy the tranquility of suburban life without sacrificing access to urban amenities along with Highland Schools nearby. One of the highlights of this property is the stream running through the grounds, adding a touch of natural beauty and serenity to the outdoor space. Imagine spending leisurely afternoons listening to the soothing sounds of the water as you relax in your own backyard oasis. While this home has incredible potential, it's awaiting your personal touch to bring out its full charm and character. Whether you're a first-time homebuyer looking to make your mark or a seasoned homeowner with a vision for customization, this property offers endless possibilities to create the home of your dreams. Don't miss out on the opportunity to own a piece of Highland's suburban paradise. Schedule a showing today and discover the potential waiting to be unlocked in this delightful home.

Key facts

  • 1.05 acre lot
  • 2 garage spots
  • Built 1991

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/2.0-bath single-family listed at $339k.

Deal economics

  • At list price, monthly cash flow is $-483 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $254k (25.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $254k (25.1% below list).
  • Recommended offer: $254k (25.2% below list) — sets the bar for cash-flow.
  • Cap rate 4.8% vs local median 2.9% in Clintondale — 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 (#732 in NY) — a middle-class / working-renter tenant base. Strengths: crime A+, employment B+, housing B; Watch: cost of living D, amenities F, commute F.
  • Highland Central School District (suburban): math 50% / reading 69% proficiency, ranked #227 of 590 in NY (top 38%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Highland Elementary School (math 46% / reading 67%, grade C+, #899 of 2,108 statewide, top 43%, 638 students, 38% FRL); Highland Middle School (math 27% / reading 57%, grade D-, #379 of 729 statewide, top 54%, 376 students, 42% FRL); Highland High School (math 87% / reading 92%, grade A+, #265 of 1,100 statewide, top 26%, 512 students, 41% FRL).
  • Market conditions: 56 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 464 units permitted in Ulster County in 2024 (170 in 5+ unit buildings).

Forward outlook

  • In year one you build about $33k of equity ($2k loan paydown + $30k appreciation (9.0% local appreciation)).
  • Ulster County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$53k 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.
  • 4 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $253,735 (25.2% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.75%
Cap rate
4.78%
Cash-on-cash
-5.40%
DSCR
0.76
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$369,408
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
137 Baileys Gap Rd 0.13mi 2/1.0 (-1) 1,256 (+1%) 20mo $307,500 $245 67
534 Route 44 55 0.24mi 3/2.5 1,104 (-12%) 1mo $385,000 $349 67
114 Half Moon Rd 0.28mi 3/2.0 1,182 (-5%) 16mo $349,900 $296 65
452 Vineyard Ave 0.28mi 3/2.0 1,350 (+8%) 19mo $150,100 $111 58
534 Rt 44/55 0.24mi 3/1.0 1,104 (-12%) 15mo $70,000 $63 53
13 Sharon Dr 0.65mi 3/1.5 1,092 (-12%) 2mo $439,900 $403 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

8.97% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.7%
Equity multiple
2.37×
Total profit
$130,335
Equity at exit
$280,206
10-year hold
IRR
16.7%
Equity multiple
5.25×
Total profit
$403,466
Equity at exit
$579,331

Cash invested: $94,920 (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 12542

Home prices YoY
2.8%
Active inventory
56
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$2,541 medium interval (Pro) →
Mortgage (P&I)
$1,778
Tax from tax record
$515 /mo · $6,183/yr
Insurance
$141
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$534
Net cashflow
$-483

Break-even live

Break-even rent $3,152
Max offer price $253,735
Occupancy floor

Sensitivity live

Price -10% $-291 -5% $-387 +0% $-483 +5% $-579 +10% $-675
Rent -10% $-683 -5% $-583 +0% $-483 +5% $-382 +10% $-282
Rate -1.0pp $-312 -0.5pp $-396 base $-483 +0.5pp $-571 +1.0pp $-660

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
$84,750
Closing costs
$10,170
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
453 Vineyard Ave Unit 2 Highland, NY 3.0 1.0 900 $2,595 $2.88 45d 1 0.27mi
453 Vineyard Ave Unit 2 Highland, NY 3.0 1.0 1200 $2,500 $2.08 25d 1 0.27mi

Listing history 14 events

  1. 2026-03-26
    status Pending
  2. 2026-03-01
    listed $339,000 Active
  3. 2026-02-16
    historical $339,000
  4. 2024-07-19
    soldstatus $300,000
  5. 2024-06-18
    soldstatus $300,000 Closed 1558-char remark
    Show marketing remark (1558 chars)

    Step into this 3-bedroom, 2-bathroom home nestled in the serene town of Highland, NY. Located equidistant from the vibrant communities of New Paltz and Poughkeepsie, this residence offers the perfect blend of suburban peace and access to urban conveniences. Boasting a cozy setup, this home invites you to unwind in its comfortable living spaces, where ample natural light floods through the windows, creating a warm and inviting atmosphere. The well-appointed bedrooms provide peaceful retreats, while the two bathrooms offer convenience and functionality. Situated just 8 minutes from the Metro North station, commuting to the city is a breeze, allowing you to enjoy the tranquility of suburban life without sacrificing access to urban amenities along with Highland Schools nearby. One of the highlights of this property is the stream running through the grounds, adding a touch of natural beauty and serenity to the outdoor space. Imagine spending leisurely afternoons listening to the soothing sounds of the water as you relax in your own backyard oasis. While this home has incredible potential, it's awaiting your personal touch to bring out its full charm and character. Whether you're a first-time homebuyer looking to make your mark or a seasoned homeowner with a vision for customization, this property offers endless possibilities to create the home of your dreams. Don't miss out on the opportunity to own a piece of Highland's suburban paradise. Schedule a showing today and discover the potential waiting to be unlocked in this delightful home.

  6. 2024-06-06
    status Pending 1558-char remark
    Show marketing remark (1558 chars)

    Step into this 3-bedroom, 2-bathroom home nestled in the serene town of Highland, NY. Located equidistant from the vibrant communities of New Paltz and Poughkeepsie, this residence offers the perfect blend of suburban peace and access to urban conveniences. Boasting a cozy setup, this home invites you to unwind in its comfortable living spaces, where ample natural light floods through the windows, creating a warm and inviting atmosphere. The well-appointed bedrooms provide peaceful retreats, while the two bathrooms offer convenience and functionality. Situated just 8 minutes from the Metro North station, commuting to the city is a breeze, allowing you to enjoy the tranquility of suburban life without sacrificing access to urban amenities along with Highland Schools nearby. One of the highlights of this property is the stream running through the grounds, adding a touch of natural beauty and serenity to the outdoor space. Imagine spending leisurely afternoons listening to the soothing sounds of the water as you relax in your own backyard oasis. While this home has incredible potential, it's awaiting your personal touch to bring out its full charm and character. Whether you're a first-time homebuyer looking to make your mark or a seasoned homeowner with a vision for customization, this property offers endless possibilities to create the home of your dreams. Don't miss out on the opportunity to own a piece of Highland's suburban paradise. Schedule a showing today and discover the potential waiting to be unlocked in this delightful home.

  7. 2024-05-09
    historical Active Under Contract 1558-char remark
    Show marketing remark (1558 chars)

    Step into this 3-bedroom, 2-bathroom home nestled in the serene town of Highland, NY. Located equidistant from the vibrant communities of New Paltz and Poughkeepsie, this residence offers the perfect blend of suburban peace and access to urban conveniences. Boasting a cozy setup, this home invites you to unwind in its comfortable living spaces, where ample natural light floods through the windows, creating a warm and inviting atmosphere. The well-appointed bedrooms provide peaceful retreats, while the two bathrooms offer convenience and functionality. Situated just 8 minutes from the Metro North station, commuting to the city is a breeze, allowing you to enjoy the tranquility of suburban life without sacrificing access to urban amenities along with Highland Schools nearby. One of the highlights of this property is the stream running through the grounds, adding a touch of natural beauty and serenity to the outdoor space. Imagine spending leisurely afternoons listening to the soothing sounds of the water as you relax in your own backyard oasis. While this home has incredible potential, it's awaiting your personal touch to bring out its full charm and character. Whether you're a first-time homebuyer looking to make your mark or a seasoned homeowner with a vision for customization, this property offers endless possibilities to create the home of your dreams. Don't miss out on the opportunity to own a piece of Highland's suburban paradise. Schedule a showing today and discover the potential waiting to be unlocked in this delightful home.

  8. 2024-05-03
    listed $275,000 Active 1558-char remark
    Show marketing remark (1558 chars)

    Step into this 3-bedroom, 2-bathroom home nestled in the serene town of Highland, NY. Located equidistant from the vibrant communities of New Paltz and Poughkeepsie, this residence offers the perfect blend of suburban peace and access to urban conveniences. Boasting a cozy setup, this home invites you to unwind in its comfortable living spaces, where ample natural light floods through the windows, creating a warm and inviting atmosphere. The well-appointed bedrooms provide peaceful retreats, while the two bathrooms offer convenience and functionality. Situated just 8 minutes from the Metro North station, commuting to the city is a breeze, allowing you to enjoy the tranquility of suburban life without sacrificing access to urban amenities along with Highland Schools nearby. One of the highlights of this property is the stream running through the grounds, adding a touch of natural beauty and serenity to the outdoor space. Imagine spending leisurely afternoons listening to the soothing sounds of the water as you relax in your own backyard oasis. While this home has incredible potential, it's awaiting your personal touch to bring out its full charm and character. Whether you're a first-time homebuyer looking to make your mark or a seasoned homeowner with a vision for customization, this property offers endless possibilities to create the home of your dreams. Don't miss out on the opportunity to own a piece of Highland's suburban paradise. Schedule a showing today and discover the potential waiting to be unlocked in this delightful home.

  9. 2017-12-11
    soldstatus $207,446
  10. 2017-12-01
    soldstatus $207,000 1085-char remark
    Show marketing remark (1085 chars)

    Take a look here you will be pleasantly surprised. The two driveways lead to a surprisingly private yard with a creek, and room to play on this over an acre lot. The home has loads of space an great upgrades. The main level has three generous bedrooms. The split floor plan has two bedrooms on one side and the master suite with the full bath and dressing area on the opposite side. The main living area has the living room, with wood burning stove that the owners use to heat the entire home, the kitchen and dining room and a large screened porch. The well maintained and updated home is neat and bright. The bonus lower level has a full bath, living room/ kitchen and bedroom. This space offers so many options, in law area, den, craft area, or play room den. The owners enjoy the babbling creek sound and the large yard that previously has a above ground pool. The is a fenced work area to chop wood or any outdoor hobby. Here there is a large wood shed ready to be filled for the heating season. Additional Information: HeatingFuel:Oil Above Ground,ParkingFeatures:1 Car Attached,

  11. 2017-12-01
    soldstatus $207,446
    Show marketing remark (1085 chars)

    Take a look here you will be pleasantly surprised. The two driveways lead to a surprisingly private yard with a creek, and room to play on this over an acre lot. The home has loads of space an great upgrades. The main level has three generous bedrooms. The split floor plan has two bedrooms on one side and the master suite with the full bath and dressing area on the opposite side. The main living area has the living room, with wood burning stove that the owners use to heat the entire home, the kitchen and dining room and a large screened porch. The well maintained and updated home is neat and bright. The bonus lower level has a full bath, living room/ kitchen and bedroom. This space offers so many options, in law area, den, craft area, or play room den. The owners enjoy the babbling creek sound and the large yard that previously has a above ground pool. The is a fenced work area to chop wood or any outdoor hobby. Here there is a large wood shed ready to be filled for the heating season. Additional Information: HeatingFuel:Oil Above Ground,ParkingFeatures:1 Car Attached,

  12. 2017-07-30
    listed $195,000 1085-char remark
    Show marketing remark (1085 chars)

    Take a look here you will be pleasantly surprised. The two driveways lead to a surprisingly private yard with a creek, and room to play on this over an acre lot. The home has loads of space an great upgrades. The main level has three generous bedrooms. The split floor plan has two bedrooms on one side and the master suite with the full bath and dressing area on the opposite side. The main living area has the living room, with wood burning stove that the owners use to heat the entire home, the kitchen and dining room and a large screened porch. The well maintained and updated home is neat and bright. The bonus lower level has a full bath, living room/ kitchen and bedroom. This space offers so many options, in law area, den, craft area, or play room den. The owners enjoy the babbling creek sound and the large yard that previously has a above ground pool. The is a fenced work area to chop wood or any outdoor hobby. Here there is a large wood shed ready to be filled for the heating season. Additional Information: HeatingFuel:Oil Above Ground,ParkingFeatures:1 Car Attached,

  13. 2017-07-30
    listed $195,000
    Show marketing remark (1085 chars)

    Take a look here you will be pleasantly surprised. The two driveways lead to a surprisingly private yard with a creek, and room to play on this over an acre lot. The home has loads of space an great upgrades. The main level has three generous bedrooms. The split floor plan has two bedrooms on one side and the master suite with the full bath and dressing area on the opposite side. The main living area has the living room, with wood burning stove that the owners use to heat the entire home, the kitchen and dining room and a large screened porch. The well maintained and updated home is neat and bright. The bonus lower level has a full bath, living room/ kitchen and bedroom. This space offers so many options, in law area, den, craft area, or play room den. The owners enjoy the babbling creek sound and the large yard that previously has a above ground pool. The is a fenced work area to chop wood or any outdoor hobby. Here there is a large wood shed ready to be filled for the heating season. Additional Information: HeatingFuel:Oil Above Ground,ParkingFeatures:1 Car Attached,

  14. 2000-10-03
    soldstatus $80,000

ⓘ 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
$6,183 · $515/mo
Projected year-2 tax
$6,183 · $515/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 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$30,489
− Mortgage interest
−$18,989
− Property taxes
−$6,183
− Insurance
−$2,362
− Repairs & maintenance
−$2,439
− Management
−$2,439
− Depreciation
−$9,862
Taxable loss
−$11,786
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,829
After-tax cash flow
$-2,963/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
Highland Central School District
NCES district ID
3614400
Math proficiency
50% ▼ -3.00%
Reading proficiency
69% ▲ 14.00%
Median HH income
$63,600
Composite
51.89/100
National rank
#1652
State rank
#227 of 590 in NY

Livability — Clintondale

Score
64/100
State rank
#732
US rank
#13975

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clintondale, NY
Population (ZIP)
5,859

Population outlook (Ulster County) Hauer SSP2

Today (2025)
175,887 people
By 2030
171,876 · -2.3%
By 2040
161,771 · -8.0%
By 2050
151,470 · -13.9%
By 2075
133,023 · -24.4%
By 2100
113,504 · -35.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 14% Two or more races 11% Black 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3% Dominican 2%
Common ancestry
Lithuanian 3% Romanian 3% Slovak 2%
Foreign-born
7% · Canada, Jamaica
Languages at home
88% English-only · Spanish 8% Other Indo-European 2% Arabic 1%

Political lean MEDSL · Ulster

2024 margin
D (+18.7) · D 59.3% · R 40.7%
2008→2024 swing
-4.9pp toward R · 2008: 23.6pp · 2024: 18.7pp
All cycles
2024: D+18.7 2020: D+20.9 2016: D+9.1 2012: D+21.9 2008: D+23.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 8.97%
Current HPI
325.4749
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

+323.8% since first listed
14 events — show timeline
  • 2026-03-26 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-03-01 Listed $339,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-02-16 Coming Soon $339,000 OneKey® MLS as Distributed by MLS Grid
  • 2024-07-19 Sold (Public Records) $300,000 Public Records
  • 2024-06-18 Sold (MLS) $300,000 HVCRMLS
  • 2024-06-06 Pending HVCRMLS
  • 2024-05-09 Contingent HVCRMLS
  • 2024-05-03 Listed $275,000 HVCRMLS
  • 2017-12-11 Sold (Public Records) $207,446 Public Records
  • 2017-12-01 Sold (MLS) $207,446 OneKey® MLS as Distributed by MLS Grid
  • 2017-12-01 Sold (MLS) $207,000 OneKey® MLS as Distributed by MLS Grid
  • 2017-07-30 Listed $195,000 OneKey® MLS as Distributed by MLS Grid
  • 2017-07-30 Listed $195,000 OneKey® MLS as Distributed by MLS Grid
  • 2000-10-03 Sold (Public Records) $80,000 Public Records

Property tax history

+4.5%/yr

Latest (2025): $6,183 · -5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…