CashFlowRE
Sign in Sign up
123 6th St Multi-family
B+ Composite 76.65
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

123 6th St · Rome, NY 13440
4 bd · 2.0 ba · 1,392 sqft · MultiFamily public records · 43 Days on market
Built 1923 6,439 sqft lot $72/sqft · 44% below area Est $177k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Opportunity knocks with this versatile 2-unit property in the City of Rome — currently configured and enjoyed as a single-family home, with the flexibility to restore its multi-family use for rental income or an owner-occupied investment strategy. This duplex is loaded with valuable updates including a new furnace, blown-in insulation, and a new electrical panel — giving the next owner a solid, efficient foundation to work with. Outside, the fully fenced backyard offers privacy and a great outdoor space, complete with an above-ground pool for those warm Central New York summers. And two garages provide abundant parking and storage options. Whether you’re looking for a comfortable single-family residence with room to grow, or a savvy investor ready to restore income potential, this property delivers options at an outstanding price point. Also listed under single family MLS #S1679680 Some photos virtually staged with AI

Key facts

  • Blown in insulation
  • New furnace
  • Above ground pool

Tags

2 UNIT PROPERTYNEW FURNACEBLOWN IN INSULATIONNEW ELECTRICAL PANELFULLY FENCED BACKYARDABOVE GROUND POOL

Property features AI

Exterior

  • Parking: Detached garage; 2 garage spaces
  • Utilities: Electricity connected with circuit breakers; Public water connected; Sewer connected; High-speed internet available; Cable available
  • Home design: 2-story home; Resale property; City street frontage; Rectangular lot near public transit
  • Construction: Stone foundation; Vinyl siding; Blown-in insulation; Copper and PEX plumbing; Asphalt/membrane/rubber roof
  • Exterior features: Blacktop driveway; Covered porch; Deck; Fully fenced yard; Above-ground pool; Second garage; Full fencing

Interior

  • Kitchen: Free-standing range; Oven; Refrigerator; Eat-in kitchen
  • Bedrooms: 2 main-level bedrooms
  • Flooring: Carpet; Hardwood; Vinyl; Varies
  • Bathrooms: 2 full bathrooms; 1 bathroom on the main level
  • Heating & cooling: Gas forced-air heating
  • Interior features: Ceiling fan(s); Entrance foyer; Eat-in kitchen; Separate/formal living room; Sliding glass door(s); Second kitchen; Convertible bedroom; Thermal windows; Sliding doors
  • Laundry & utility: Laundry on main level; Laundry in basement; Gas water heater

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 4-bed/2.0-bath multifamily listed at $100k.

Deal economics

  • At list price, monthly cash flow is $511 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 5.6% in Rome — 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 (#722 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, schools F, amenities F.
  • Rome City School District (town): math 35% / reading 46% proficiency, ranked #516 of 590 in NY (top 88%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 272 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 204 units permitted in Oneida County in 2024 (68 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Oneida County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $25k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $100k implies a 300% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $97,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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. 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.
  6. 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.
  7. 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
1.50%
Cap rate
12.43%
Cash-on-cash
21.91%
DSCR
1.97
GRM
5.6

CMA / ARV

ARV (median comp)
$177,168
List price
$100,000
Delta
-43.56%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
101 Panesi Ave 0.63mi 3/2.0 (-1) 1,579 (+13%) 10mo $130,500 $83 35

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
14.6%
Equity multiple
1.58×
Total profit
$16,371
Equity at exit
$14,910
10-year hold
IRR
23.3%
Equity multiple
3.01×
Total profit
$56,234
Equity at exit
$8,646

Cash invested: $28,000 (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 13440

Home prices YoY
-8.0%
Active inventory
272
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,500 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$108 /mo · $1,292/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$511

Break-even live

Break-even rent $853
Max offer price $100,000
Occupancy floor 61%

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
$25,000
Closing costs
$3,000
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
149 River St Unit 2 Rome, NY 3.0 1.0 1160 $1,500 $1.29 44d 1 0.54mi

Listing history 22 events

  1. 2026-06-18
    days on market $100,000 Active 43 DOM
  2. 2026-06-17
    days on market $100,000 Active 42 DOM
  3. 2026-06-16
    days on market $100,000 Active 41 DOM
  4. 2026-06-15
    days on market $100,000 Active 40 DOM
  5. 2026-06-13
    days on market $100,000 Active 38 DOM
  6. 2026-06-12
    days on market $100,000 Active 37 DOM
  7. 2026-06-09
    days on market $100,000 Active 34 DOM
  8. 2026-06-08
    days on market $100,000 Active 33 DOM
  9. 2026-06-07
    days on market $100,000 Active 32 DOM
  10. 2026-06-07
    days on market $100,000 Active 31 DOM
  11. 2026-06-04
    days on market $100,000 Active 28 DOM
  12. 2026-06-02
    days on market $100,000 Active 27 DOM
  13. 2026-06-01
    days on market $100,000 Active 26 DOM
  14. 2026-05-31
    days on market $100,000 Active 25 DOM
  15. 2026-05-14
    price $100,000 944-char remark
    Show marketing remark (949 chars)

    Opportunity knocks with this versatile 2-unit property in the City of Rome — currently configured and enjoyed as a single-family home, with the flexibility to restore its multi-family use for rental income or an owner-occupied investment strategy. This duplex is loaded with valuable updates including a new furnace, blown-in insulation, and a new electrical panel — giving the next owner a solid, efficient foundation to work with. Outside, the fully fenced backyard offers privacy and a great outdoor space, complete with an above-ground pool for those warm Central New York summers. And two garages provide abundant parking and storage options. Whether you’re looking for a comfortable single-family residence with room to grow, or a savvy investor ready to restore income potential, this property delivers options at an outstanding price point. Also listed under single family MLS #S1679680 Some photos virtually staged with AI

  16. 2026-05-14
    price $100,000 949-char remark
    Show marketing remark (949 chars)

    Opportunity knocks with this versatile 2-unit property in the City of Rome — currently configured and enjoyed as a single-family home, with the flexibility to restore its multi-family use for rental income or an owner-occupied investment strategy. This duplex is loaded with valuable updates including a new furnace, blown-in insulation, and a new electrical panel — giving the next owner a solid, efficient foundation to work with. Outside, the fully fenced backyard offers privacy and a great outdoor space, complete with an above-ground pool for those warm Central New York summers. And two garages provide abundant parking and storage options. Whether you’re looking for a comfortable single-family residence with room to grow, or a savvy investor ready to restore income potential, this property delivers options at an outstanding price point. Also listed under single family MLS #S1679680 Some photos virtually staged with AI

  17. 2026-05-07
    listed $125,000 Active 944-char remark
    Show marketing remark (949 chars)

    Opportunity knocks with this versatile 2-unit property in the City of Rome — currently configured and enjoyed as a single-family home, with the flexibility to restore its multi-family use for rental income or an owner-occupied investment strategy. This duplex is loaded with valuable updates including a new furnace, blown-in insulation, and a new electrical panel — giving the next owner a solid, efficient foundation to work with. Outside, the fully fenced backyard offers privacy and a great outdoor space, complete with an above-ground pool for those warm Central New York summers. And two garages provide abundant parking and storage options. Whether you’re looking for a comfortable single-family residence with room to grow, or a savvy investor ready to restore income potential, this property delivers options at an outstanding price point. Also listed under single family MLS #S1679680 Some photos virtually staged with AI

  18. 2026-05-07
    listed $125,000 Active 949-char remark
    Show marketing remark (949 chars)

    Opportunity knocks with this versatile 2-unit property in the City of Rome — currently configured and enjoyed as a single-family home, with the flexibility to restore its multi-family use for rental income or an owner-occupied investment strategy. This duplex is loaded with valuable updates including a new furnace, blown-in insulation, and a new electrical panel — giving the next owner a solid, efficient foundation to work with. Outside, the fully fenced backyard offers privacy and a great outdoor space, complete with an above-ground pool for those warm Central New York summers. And two garages provide abundant parking and storage options. Whether you’re looking for a comfortable single-family residence with room to grow, or a savvy investor ready to restore income potential, this property delivers options at an outstanding price point. Also listed under single family MLS #S1679680 Some photos virtually staged with AI

  19. 2024-01-15
    listed $110,000 Active
  20. 2024-01-15
    listed $110,000 Active
  21. 2009-06-18
    soldstatus $25,000
  22. 2004-11-03
    soldstatus $10,008

ⓘ 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
$1,292 · $108/mo
Projected year-2 tax
$1,491 · $124/mo
Expected delta
+$199/yr (+$17/mo · 15.4%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$18,000
− Mortgage interest
−$5,602
− Property taxes
−$1,292
− Insurance
−$500
− Repairs & maintenance
−$1,440
− Management
−$1,440
− Depreciation
−$2,909
Taxable income
$4,818
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,156
After-tax cash flow
$4,979/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
Rome City School District
NCES district ID
3624900
Math proficiency
35% ▼ -4.00%
Reading proficiency
46% ▲ 10.00%
Median HH income
$46,406
Composite
34.52/100
National rank
#5178
State rank
#516 of 590 in NY

Livability — Rome

Score
64/100
State rank
#722
US rank
#13676

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rome, NY
City population
41,418
Population (ZIP)
41,273

Population outlook (Oneida County) Hauer SSP2

Today (2025)
225,223 people
By 2030
220,384 · -2.1%
By 2040
209,071 · -7.2%
By 2050
197,920 · -12.1%
By 2075
175,541 · -22.1%
By 2100
148,491 · -34.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 7% Two or more races 6% Black 4% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Romanian 9% Lithuanian 4% Slovak 1%
Foreign-born
3% · Canada, China
Languages at home
94% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Oneida

2024 margin
Strong R (+21.3) · D 39.4% · R 60.6%
2008→2024 swing
-15.2pp toward R · 2008: -6.1pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+15.5 2016: R+21.1 2012: R+5.3 2008: R+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.58%
Current HPI
339.3589
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

+899.2% since first listed
8 events — show timeline
  • 2026-05-14 Price Changed $100,000 CNYIS
  • 2026-05-14 Price Changed $100,000 CNYIS
  • 2026-05-07 Listed $125,000 CNYIS
  • 2026-05-07 Listed $125,000 CNYIS
  • 2024-01-15 Listed $110,000 CNYIS
  • 2024-01-15 Listed $110,000 CNYIS
  • 2009-06-18 Sold (Public Records) $25,000 Public Records
  • 2004-11-03 Sold (Public Records) $10,008 Public Records

Property tax history

+1.7%/yr

Latest (2025): $1,292 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…