36 112th St · Troy, NY 12182

$269,900

4 bd · 2.0 ba · 2,776 sqft · MultiFamily public records · 9 Days on market

Built 1890 3,049 sqft lot Est $264k · at est.

---

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 +28.2/30.0
• DSCR +10.0/10.0
• 1% rule +7.7/10.0
• ARV discount +6.4/15.0
• Livability +4.0/5.0
• Schools +2.8/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Offers due Friday 6/3 by 1pm. Updated and well-maintained 2 family in the heart of Lansingburgh with off street parking and separate utilities. Great investment or owner occupy. Both units are very spacious with two large bedrooms formal dining rooms and plenty of living space. First floor is on a month-to-month lease at $1000 per month. Second floor is on a yearly lease through May 2023 at $1200 per month. New roof (2018). Call today to schedule your private showing!

Key facts

• 3,049 sq ft lot
• 2 parking spots
• Built 1890

Property features AI

Finance

• Financial info: Two-unit multifamily property; Tenants pay: hot water, heat, internet, electricity, gas; Owner pays: trash collection, sewer, water

Exterior

• Parking: Off-street parking for 2 vehicles
• Utilities: Public water; Public sewer; Electric with circuit breakers
• Home design: Duplex; Flat asphalt roof; Brick/mortar foundation; Vinyl siding
• Construction: Vinyl siding construction; Brick/mortar foundation; Flat asphalt roof
• Exterior features: Back yard fencing; Shed(s); Landscaped lot

Interior

• Bedrooms: Two 2-bedroom units (Unit 1: 2 bedrooms, Unit 2: 2 bedrooms)
• Flooring: Vinyl flooring; Hardwood flooring
• Bathrooms: Two full bathrooms (one on the 1st level, one on the 2nd level)
• Heating & cooling: Baseboard heating; Forced air heating; Natural gas heating
• Interior features: Insulated windows; Partially finished basement with both interior and exterior entry
• Laundry & utility: Laundry closet

What this means for you Summary

Snapshot

• This is a 2 × 2-bed/1.0-bath units multifamily listed at $270k.

Deal economics

• At list price, monthly cash flow is $802 ($10k/yr) — positive. Per door: $401/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $270k).
• Cap rate 10.1% vs local median 5.3% in Troy — 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 81/100 on livability (#88 in NY, #1,350 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: schools C-, employment C-, crime F.
• Lansingburgh Central School District (urban): math 31% / reading 35% proficiency, ranked #566 of 590 in NY (top 96%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 75 active listings in the ZIP; 405 units permitted in Rensselaer County in 2024 (224 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 $8k of value loss. Plan a longer hold.
• Rensselaer County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $76k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

• Only 9 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.
• Current owner paid $195k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: flood insurance adds $56/mo; built in 1890 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $269,900

Questions for the listing agent

1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
3. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.27% ✓
• Cap rate: 10.11%
• Cash-on-cash: 13.62%
• DSCR: 1.61
• GRM: 6.6

CMA / ARV

• ARV (on-the-fly): $263,720
• Comps found: 11

Show comp detail 11 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2426 110th St	0.19mi	4/4.0	2,670 (-4%)	13mo	$310,000	$116	66
580 2nd Ave	0.38mi	4/2.0	2,839 (+2%)	18mo	$70,000	$25	64
622 1st Ave	0.50mi	5/2.0 (+1)	2,796 (+1%)	13mo	$132,500	$47	60
511 6th Ave	0.12mi	5/2.0 (+1)	2,568 (-8%)	23mo	$255,000	$99	58
452 3rd Ave	0.15mi	5/2.0 (+1)	2,384 (-14%)	10mo	$279,000	$117	56
7 118th St	0.60mi	4/3.0	2,920 (+5%)	11mo	$230,000	$79	51
694 4th Ave	0.62mi	5/2.0 (+1)	2,486 (-10%)	0mo	$190,500	$77	48
92 Ontario St	0.71mi	4/2.5	2,706 (-2%)	19mo	$312,000	$115	44
670 5th Ave	0.56mi	5/3.0 (+1)	2,440 (-12%)	5mo	$231,500	$95	40
242 2nd Ave	0.64mi	4/2.0	3,068 (+10%)	17mo	$245,000	$80	38
54 Ontario St	0.58mi	4/2.0	2,386 (-14%)	20mo	$419,000	$176	33

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: 2.6%
• Equity multiple: 1.10×
• Total profit: $7,446
• Equity at exit: $40,243

10-year hold

• IRR: 12.2%
• Equity multiple: 1.96×
• Total profit: $72,587
• Equity at exit: $23,336

Cash invested: $75,572 (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.

Methodology + full state rankings →

ZIP-level market 12182

• Home prices YoY: -15.6%
• Active inventory: 75
• Price-to-rent: 13.2×

Monthly cashflow live

• Estimated rent: $3,418 high
• Mortgage (P&I): −$1,415
• Tax from tax record: −$314 /mo · $3,772/yr
• Insurance: −$112
• Flood insurance flood zone: −$56 /mo · $666/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$718
• Net cashflow: $802

Break-even live

Break-even rent $2,402

Max offer price $269,900

Occupancy floor 72%

Sensitivity live

Price	-10% $955	-5% $879	+0% $802	+5% $726	+10% $650
Rent	-10% $532	-5% $667	+0% $802	+5% $937	+10% $1,072
Rate	-1.0pp $938	-0.5pp $871	base $802	+0.5pp $733	+1.0pp $661

2-unit breakdown (identical units grouped — click to expand)

Units	Beds	Baths	Est. rent
▸ 2× units	2	1	$3,418
Total (2 units)			$3,418

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: $67,475
• Closing costs: $8,097
• Reserves months: —
• Total cash needed: —

Listing history 12 events

1. 2026-05-15
   status Pending
2. 2026-05-06
   listed $269,900 Active
3. 2026-01-22
   historical
4. 2026-01-15
   listed $249,900 Active
5. 2022-08-18
   soldstatus $195,000
6. 2022-06-04
   status Pending 472-char remark

   Show marketing remark (472 chars)

   Offers due Friday 6/3 by 1pm. Updated and well-maintained 2 family in the heart of Lansingburgh with off street parking and separate utilities. Great investment or owner occupy. Both units are very spacious with two large bedrooms formal dining rooms and plenty of living space. First floor is on a month-to-month lease at $1000 per month. Second floor is on a yearly lease through May 2023 at $1200 per month. New roof (2018). Call today to schedule your private showing!

7. 2022-05-30
   listed $189,900 Active 472-char remark

   Show marketing remark (472 chars)

   Offers due Friday 6/3 by 1pm. Updated and well-maintained 2 family in the heart of Lansingburgh with off street parking and separate utilities. Great investment or owner occupy. Both units are very spacious with two large bedrooms formal dining rooms and plenty of living space. First floor is on a month-to-month lease at $1000 per month. Second floor is on a yearly lease through May 2023 at $1200 per month. New roof (2018). Call today to schedule your private showing!

8. 2017-07-17
   soldstatus $75,000 Closed (Final Sale)
9. 2017-07-17
   soldstatus $70,000
10. 2017-05-25
    status Pend (Under Cntr)
11. 2017-05-22
    listed $79,000 New
12. 1998-09-02
    soldstatus $67,000

ⓘ 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: $3,772 · $314/mo
• Projected year-2 tax: $4,167 · $347/mo
• Expected delta: +$394/yr (+$33/mo · 10.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 7/10 Severe FEMA zone X · 76% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 18 d/yr by 30 yrs out
• 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $41,016
• − Mortgage interest: −$15,119
• − Property taxes: −$3,772
• − Insurance: −$2,016
• − Repairs & maintenance: −$3,281
• − Management: −$3,281
• − Depreciation: −$7,852
• Taxable income: $5,695
• Est. tax owed @ 24.0%: −$1,367
• After-tax cash flow: $8,263/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: Lansingburgh Central School District
• NCES district ID: 3616740
• Math proficiency: 31% ▼ -7.00%
• Reading proficiency: 35% ▼ -6.00%
• Median HH income: $44,807
• Composite: 28.19/100
• National rank: #6810
• State rank: #566 of 590 in NY

Livability — Troy

• Score: 81/100
• State rank: #88
• US rank: #1350

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Troy, NY
• City population: 53,479
• Population (ZIP): 14,273

Population outlook (Rensselaer County) Hauer SSP2

• Today (2025): 162,400 people
• By 2030: 161,746 · -0.4%
• By 2040: 158,095 · -2.7%
• By 2050: 152,966 · -5.8%
• By 2075: 140,767 · -13.3%
• By 2100: 124,727 · -23.2%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (70%)
• Race & ethnicity: White 70% Black 14% Two or more races 12% Hispanic / Latino 7%
• Hispanic origin (detail): Puerto Rican 6%
• Common ancestry: Lithuanian 7% Romanian 3% Iranian 1%
• Foreign-born: 3% · Canada, Jamaica
• Languages at home: 94% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · Rensselaer

• 2024 margin: Toss-up / Even · D 50.7% · R 49.3%
• 2008→2024 swing: -8.0pp toward R · 2008: 9.3pp · 2024: 1.4pp
• All cycles: 2024: D+1.4 2020: D+5.6 2016: R+2.9 2012: D+11.8 2008: D+9.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -50.58%
• Current HPI: 273.5758
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.60%
• F500 in state: 92

Industry mix (Fortune 500 HQ in NY)

Industry	F500 HQs	Revenue
▸Financial Services	10	$950B
▸Consumer Goods	9	$162B
▸Insurance	4	$225B
▸Telecommunications	2	$144B
▸Pharmaceuticals	2	$112B
▸Media / Entertainment	2	$69B

Price history

+302.8% since first listed

12 events — show timeline

• 2026-05-15 Pending — Global MLS
• 2026-05-06 Listed $269,900 Global MLS
• 2026-01-22 Listing Removed — Global MLS
• 2026-01-15 Listed $249,900 Global MLS
• 2022-08-18 Sold (Public Records) $195,000 Public Records
• 2022-06-04 Pending — Global MLS
• 2022-05-30 Listed $189,900 Global MLS
• 2017-07-17 Sold (Public Records) $70,000 Public Records
• 2017-07-17 Sold (MLS) $75,000 Global MLS
• 2017-05-25 Pending — Global MLS
• 2017-05-22 Listed $79,000 Global MLS
• 1998-09-02 Sold (Public Records) $67,000 Public Records

Property tax history

+16.2%/yr

Latest (2025): $3,772 · +1.3% YoY. Source: county tax records.