CashFlowRE
Sign in Sign up
161 6th Ave Duplex
C Composite 57.16
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 +26.3/30.0
  • DSCR +9.0/10.0
  • 1% rule +8.8/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$259,900

161 6th Ave · Troy, NY 12180
6 bd · 2.0 ba · 2,389 sqft · MultiFamily public records · 7 Days on market
Built 1910 3,920 sqft lot Est $220k · 18% over

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

Multi-family units

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

Listing remarks MLS

This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

Key facts

  • Fully renovated
  • Modern updates
  • Open-concept layouts

Tags

FULLY RENOVATEDMODERN UPDATESREFURBISHED HARDWOOD FLOORSSOLID SURFACE COUNTERTOPSTILED BATHROOMSOPEN-CONCEPT LAYOUTS

Property features AI

Finance

  • Financial info: 2 total residential units; Tenants pay heat, electricity, and gas; Owner pays water and sewer

Exterior

  • Parking: Off-street parking for 2 vehicles
  • Utilities: Public water; Public sewer
  • Home design: Duplex; 2 units (each with 7 total rooms)
  • Construction: Aluminum siding; Vinyl siding; Shake roof; Flat roof; Full unfinished basement
  • Exterior features: Front porch; Landscaped lot; Cleared lot

Interior

  • Kitchen: Each unit has a kitchen
  • Bedrooms: Unit 1: 4 bedrooms (all on the 1st floor); Unit 2: 4 bedrooms (all on the 2nd floor)
  • Flooring: Hardwood flooring
  • Bathrooms: 2 full bathrooms total (one full bath on 1st floor, one full bath on 2nd floor)
  • Heating & cooling: Forced air heating; Radiant heating; Natural gas heating
  • Interior features: Solid surface counters; High-speed internet available; Built-in features; Ceramic tile bath
  • Laundry & utility: Laundry located 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 × 4-bed/1.0-bath units multifamily listed at $260k.

Deal economics

  • At list price, monthly cash flow is $619 ($7k/yr) — positive. Per door: $310/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $260k).
  • Cap rate 9.4% vs local median 5.5% 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: Rents rising fast (+4.9%/yr); 220 active listings in the ZIP; solid renter incomes; 405 units permitted in Rensselaer County in 2024 (224 in 5+ unit buildings).
  • At $3,579/mo this rent would consume 57% of the median local household income ($76k/yr) (locally 2698% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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 + 4.9% rent growth), your $73k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 sale attempts since 18y 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 $156k; list at $260k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; flood insurance adds $56/mo; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $259,900

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 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.38%
Cap rate
9.41%
Cash-on-cash
11.13%
DSCR
1.50
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$219,788
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
172 6th Ave 0.04mi 6/2.0 2,454 (+3%) 1mo $220,000 $90 93
137 2nd Ave 0.15mi 6/2.0 2,396 (+0%) 3mo $220,000 $92 90
145 6th Ave 0.04mi 6/2.0 2,154 (-10%) 2mo $210,000 $97 80
57 5th Ave 0.26mi 7/2.0 (+1) 2,418 (+1%) 4mo $240,000 $99 77
48 5th Ave 0.28mi 6/2.0 2,238 (-6%) 2mo $236,500 $106 75
83 2nd Ave 0.22mi 6/3.0 2,608 (+9%) 2mo $375,000 $144 68
288 5th Ave 0.35mi 6/2.0 2,216 (-7%) 4mo $140,000 $63 68
70 6th Ave 0.23mi 6/2.5 2,104 (-12%) 0mo $179,900 $86 67
79 6th Ave 0.21mi 6/2.0 2,048 (-14%) 2mo $80,000 $39 65
23 Glen Ave 0.43mi 5/2.0 (-1) 2,200 (-8%) 1mo $95,000 $43 61
3161 6th Ave 0.58mi 6/2.0 2,100 (-12%) 6mo $130,000 $62 48
416 7th Ave 0.71mi 6/2.0 2,112 (-12%) 2mo $205,000 $97 46

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 · 4.88% rent growth · sell at horizon

5-year hold
IRR
1.6%
Equity multiple
1.06×
Total profit
$4,541
Equity at exit
$38,752
10-year hold
IRR
13.3%
Equity multiple
2.17×
Total profit
$85,413
Equity at exit
$22,471

Cash invested: $72,772 (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 12180

Home prices YoY
-33.3%
Rents YoY
4.9%
Active inventory
220
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$3,579 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$681 /mo · $8,174/yr
Insurance
$108
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$752
Net cashflow
$619

Break-even live

Break-even rent $2,795
Max offer price $259,900
Occupancy floor 78%

Sensitivity live

Price -10% $767 -5% $693 +0% $619 +5% $546 +10% $472
Rent -10% $337 -5% $478 +0% $619 +5% $761 +10% $902
Rate -1.0pp $750 -0.5pp $686 base $619 +0.5pp $552 +1.0pp $484

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

UnitsBedsBathsEst. rent
Total (2 units) $3,579

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
$64,975
Closing costs
$7,797
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 34 events

  1. 2026-04-29
    status Pending
  2. 2026-04-22
    listed $259,900 Active
  3. 2026-01-05
    soldstatus $156,000 Closed 434-char remark
    Show marketing remark (434 chars)

    This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

  4. 2025-11-24
    status Pending 434-char remark
    Show marketing remark (434 chars)

    This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

  5. 2025-11-04
    status Active 434-char remark
    Show marketing remark (434 chars)

    This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

  6. 2025-10-31
    historical 434-char remark
    Show marketing remark (434 chars)

    This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

  7. 2025-10-31
    price $209,000 434-char remark
    Show marketing remark (434 chars)

    This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

  8. 2025-06-18
    price $188,000 434-char remark
    Show marketing remark (434 chars)

    This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

  9. 2025-05-14
    price $199,900 434-char remark
    Show marketing remark (434 chars)

    This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

  10. 2025-04-25
    price $227,000 434-char remark
    Show marketing remark (434 chars)

    This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

  11. 2025-04-07
    price $240,000 434-char remark
    Show marketing remark (434 chars)

    This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

  12. 2025-03-24
    status Active 434-char remark
    Show marketing remark (434 chars)

    This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

  13. 2025-03-21
    historical 434-char remark
    Show marketing remark (434 chars)

    This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

  14. 2025-03-18
    listed $250,000 Active 434-char remark
    Show marketing remark (434 chars)

    This Two Family in Troy is brimming with potential! Recently re-done so you need not spend a dime on cosmetics or anything more serious (and costly). With separate utilities, off street parking, as well as washer/dryer hookups in each unit, this home is just waiting for the perfect tenants to start making money! There is also a basement Unit that can either be re-done and rented out as a 3rd Unit or continue to use it as storage.

  15. 2023-11-08
    soldstatus $195,000
  16. 2023-11-02
    listed $195,000 Active 17-char remark
    Show marketing remark (17 chars)

    SOLD BEFORE PRINT

  17. 2023-11-01
    soldstatus $195,000 Closed 17-char remark
    Show marketing remark (17 chars)

    SOLD BEFORE PRINT

  18. 2019-03-28
    historical
  19. 2018-12-10
    listed $119,900 New
  20. 2014-02-15
    historical
  21. 2013-08-14
    listed $112,500
  22. 2013-08-10
    historical
  23. 2013-03-06
    listed $112,500
  24. 2010-03-31
    soldstatus $90,000
  25. 2010-02-28
    soldstatus $90,000
  26. 2010-02-01
    historical
  27. 2009-10-20
    listed $99,000
  28. 2009-10-15
    soldstatus $36,000
  29. 2009-08-21
    historical
  30. 2009-08-11
    listed $39,500
  31. 2009-05-04
    historical
  32. 2009-03-22
    historical
  33. 2009-03-20
    listed $73,500
  34. 2008-10-05
    listed $73,500

ⓘ 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
$8,174 · $681/mo
Projected year-2 tax
$8,174 · $681/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 7/10 Severe FEMA zone X · 77% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 17 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$42,948
− Mortgage interest
−$14,558
− Property taxes
−$8,174
− Insurance
−$1,966
− Repairs & maintenance
−$3,436
− Management
−$3,436
− Depreciation
−$7,561
Taxable income
$3,817
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$916
After-tax cash flow
$6,517/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
County
Rensselaer County · 75,590 people
City population
53,479
Metro
Albany-Schenectady-Troy, NY
Population (ZIP)
53,479
Household income
$75,851
Rent vs Own
52.1% rent · 47.9% own
Severe rent burden
2698.0

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 12% Hispanic / Latino 8% Two or more races 8% Asian 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Romanian 5% Lithuanian 5% Slovak 1%
Foreign-born
10% · Canada, China
Languages at home
88% English-only · Spanish 4% Other Indo-European 2% Arabic 2%

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
▼ -142.53%
Current HPI
285.0762
Rent YoY
▲ 4.88%
Metro
Albany-Schenectady-Troy, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+253.6% since first listed
34 events — show timeline
  • 2026-04-29 Pending Global MLS
  • 2026-04-22 Listed $259,900 Global MLS
  • 2026-01-05 Sold (MLS) $156,000 Global MLS
  • 2025-11-24 Pending Global MLS
  • 2025-11-04 Relisted Global MLS
  • 2025-10-31 Price Changed $209,000 Global MLS
  • 2025-10-31 Listing Removed Global MLS
  • 2025-06-18 Price Changed $188,000 Global MLS
  • 2025-05-14 Price Changed $199,900 Global MLS
  • 2025-04-25 Price Changed $227,000 Global MLS
  • 2025-04-07 Price Changed $240,000 Global MLS
  • 2025-03-24 Relisted Global MLS
  • 2025-03-21 Listing Removed Global MLS
  • 2025-03-18 Listed $250,000 Global MLS
  • 2023-11-08 Sold (Public Records) $195,000 Public Records
  • 2023-11-02 Listed $195,000 Global MLS
  • 2023-11-01 Sold (MLS) $195,000 Global MLS
  • 2019-03-28 Listing Removed Global MLS
  • 2018-12-10 Listed $119,900 Global MLS
  • 2014-02-15 Listing Removed Global MLS
  • 2013-08-14 Listed $112,500 Global MLS
  • 2013-08-10 Listing Removed Global MLS
  • 2013-03-06 Listed $112,500 Global MLS
  • 2010-03-31 Sold (Public Records) $90,000 Public Records
  • 2010-02-28 Sold (MLS) $90,000 Global MLS
  • 2010-02-01 Listing Removed Global MLS
  • 2009-10-20 Listed $99,000 Global MLS
  • 2009-10-15 Sold (MLS) $36,000 Global MLS
  • 2009-08-21 Listing Removed Global MLS
  • 2009-08-11 Listed $39,500 Global MLS
  • 2009-05-04 Listing Removed Global MLS
  • 2009-03-22 Listing Removed Global MLS
  • 2009-03-20 Listed $73,500 Global MLS
  • 2008-10-05 Listed $73,500 Global MLS

Property tax history

+24.5%/yr

Latest (2025): $8,174 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…