CashFlowRE
Sign in Sign up
155 Metzger Rd
C- Composite 50.4
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 +21.9/30.0
  • DSCR +7.0/10.0
  • 1% rule +5.7/10.0
  • Schools +5.1/10.0
  • Livability +4.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.2/15.0
  • Appreciation +0.0/10.0

$299,999

155 Metzger Rd · Red Hook, NY 12571
3 bd · 2.0 ba · 1,967 sqft · Land public records · 305 Days on market
Built 2023 $153/sqft · 14% above area Est $263k · 14% over

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

Listing remarks MLS

Beautiful 2023 Home on an Oversized Lot in Red Hook Tucked away at the rear of the community on a spacious lot, this stunning 2023 model home offers both comfort and style. Featuring 3 bedrooms, including a luxurious primary suite with a walk-in closet and spa-like bath complete with a private toilet room, soaking jet tub, and oversized tiled shower. A second full hall bath serves the additional bedrooms. The open-concept floor plan welcomes you with a versatile foyer that flows seamlessly into the dining area and modern kitchen, offering endless layout possibilities. A rare bonus feature is the full attic—perfect for storage, making this home stand out from typical manufactured homes. Conveniently located just 5 minutes to the Village of Red Hook, 12 minutes to Rhinebeck, and 15 minutes to the Rhinecliff Train Station, you’ll enjoy both privacy and easy access to everything the Hudson Valley has to offer. Don’t miss the chance to own this beautiful home at an incredible value—schedule your showing today!

Key facts

  • Versatile foyer
  • Spacious lot
  • Oversized lot

Tags

OVERSIZED LOTFULL ATTICOPEN-CONCEPT FLOOR PLANMODERN KITCHENSPACIOUS LOTVERSATILE FOYER

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 land listed at $300k.

Deal economics

  • At list price, monthly cash flow is $473 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $300k).
  • Recommended offer: $264k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 2.7% in Red Hook — 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 89/100 on livability (#5 in NY, #113 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: cost of living D-.
  • Red Hook Central School District (town): math 58% / reading 57% proficiency, ranked #245 of 590 in NY (top 42%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 16% free/reduced lunch — higher-income household profile.
  • Zoned schools: Mill Road-Intermediate Grades (math 32% / reading 52%, grade F, #1,361 of 2,108 statewide, top 67%, 325 students, 30% FRL); Linden Avenue Middle School (math 34% / reading 54%, grade D, #348 of 729 statewide, top 50%, 404 students, 24% FRL); Red Hook Senior High School (math 98% / reading 84%, grade A+, #203 of 1,100 statewide, top 20%, 547 students, 23% FRL).
  • Market conditions: 70 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 620 units permitted in Dutchess County in 2024 (242 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($119k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Dutchess County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 305 days — a 12% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 19y ago; this cycle's ask has dropped $35k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $95k; list at $300k implies a 216% gain — meaningful room to come down on a strong offer.
Recommended offer $263,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 305 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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 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
1.07%
Cap rate
8.19%
Cash-on-cash
6.76%
DSCR
1.30
GRM
7.8

CMA / ARV

ARV (median comp)
$263,185
List price
$299,999
Delta
13.99%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-5.9%
Equity multiple
0.78×
Total profit
$-18,437
Equity at exit
$44,731
10-year hold
IRR
3.8%
Equity multiple
1.27×
Total profit
$22,936
Equity at exit
$25,938

Cash invested: $84,000 (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 12571

Home prices YoY
-15.6%
Active inventory
70
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$3,223 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax est. 1.5%
$375 /mo · $4,500/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$677
Net cashflow
$473

Break-even live

Break-even rent $2,624
Max offer price $299,999
Occupancy floor 80%

Sensitivity live

Price -10% $680 -5% $577 +0% $473 +5% $369 +10% $266
Rent -10% $218 -5% $346 +0% $473 +5% $600 +10% $728
Rate -1.0pp $624 -0.5pp $549 base $473 +0.5pp $395 +1.0pp $316

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
$75,000
Closing costs
$9,000
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
46 W Market St Red Hook, NY 4.0 2.0 1600 $4,200 $2.62 15d 1 1.26mi

Listing history 46 events

  1. 2026-06-21
    days on market $299,999 Active 305 DOM
  2. 2026-06-18
    days on market $299,999 Active 302 DOM
  3. 2026-06-17
    days on market $299,999 Active 301 DOM
  4. 2026-06-16
    days on market $299,999 Active 300 DOM
  5. 2026-06-15
    days on market $299,999 Active 299 DOM
  6. 2026-06-14
    days on market $299,999 Active 297 DOM
  7. 2026-06-13
    days on market $299,999 Active 296 DOM
  8. 2026-06-10
    days on market $299,999 Active 294 DOM
  9. 2026-06-09
    days on market $299,999 Active 293 DOM
  10. 2026-06-08
    days on market $299,999 Active 292 DOM
  11. 2026-06-07
    days on market $299,999 Active 291 DOM
  12. 2026-06-05
    days on market $299,999 Active 288 DOM
  13. 2026-06-03
    days on market $299,999 Active 287 DOM
  14. 2026-06-02
    days on market $299,999 Active 286 DOM
  15. 2026-06-01
    days on market $299,999 Active 285 DOM
  16. 2026-05-31
    days on market $299,999 Active 284 DOM
  17. 2026-05-30
    days on market $299,999 Active 283 DOM
  18. 2025-10-13
    price $299,999 1048-char remark
    Show marketing remark (1048 chars)

    Beautiful 2023 Home on an Oversized Lot in Red Hook Tucked away at the rear of the community on a spacious lot, this stunning 2023 model home offers both comfort and style. Featuring 3 bedrooms, including a luxurious primary suite with a walk-in closet and spa-like bath complete with a private toilet room, soaking jet tub, and oversized tiled shower. A second full hall bath serves the additional bedrooms. The open-concept floor plan welcomes you with a versatile foyer that flows seamlessly into the dining area and modern kitchen, offering endless layout possibilities. A rare bonus feature is the full attic—perfect for storage, making this home stand out from typical manufactured homes. Conveniently located just 5 minutes to the Village of Red Hook, 12 minutes to Rhinebeck, and 15 minutes to the Rhinecliff Train Station, you’ll enjoy both privacy and easy access to everything the Hudson Valley has to offer. Don’t miss the chance to own this beautiful home at an incredible value—schedule your showing today!

  19. 2025-08-20
    listed $335,000 Active 1048-char remark
    Show marketing remark (1048 chars)

    Beautiful 2023 Home on an Oversized Lot in Red Hook Tucked away at the rear of the community on a spacious lot, this stunning 2023 model home offers both comfort and style. Featuring 3 bedrooms, including a luxurious primary suite with a walk-in closet and spa-like bath complete with a private toilet room, soaking jet tub, and oversized tiled shower. A second full hall bath serves the additional bedrooms. The open-concept floor plan welcomes you with a versatile foyer that flows seamlessly into the dining area and modern kitchen, offering endless layout possibilities. A rare bonus feature is the full attic—perfect for storage, making this home stand out from typical manufactured homes. Conveniently located just 5 minutes to the Village of Red Hook, 12 minutes to Rhinebeck, and 15 minutes to the Rhinecliff Train Station, you’ll enjoy both privacy and easy access to everything the Hudson Valley has to offer. Don’t miss the chance to own this beautiful home at an incredible value—schedule your showing today!

  20. 2024-10-24
    soldstatus $95,000 Closed 813-char remark
    Show marketing remark (813 chars)

    How cute is this brand new single wide 14' x 60' home!? The entry to the home welcomes you with an open floorplan with plenty of dining and living area space to decorate. You even have a built in bookshelf and a peninsula to the kitchen! Everything is so bright and beautifully coordinated, even the window treatments. 2 bedrooms and 1 full baths makes a cozy set up for starting out or downsizing. Water, sewer, garbage and taxes are included in the $600 a month lot rent. This is a peaceful, quiet mobile home community surrounded by woods and at home country feel yet minutes to either the village of Red Hook OR Rhinebeck! Just a quick pretty drive in from RT.9, you'll love coming home everyday or how about up every weekend?? Let's go! This is your chance to grab a little slice of heaven for yourself....

  21. 2024-09-30
    status Pending 813-char remark
    Show marketing remark (813 chars)

    How cute is this brand new single wide 14' x 60' home!? The entry to the home welcomes you with an open floorplan with plenty of dining and living area space to decorate. You even have a built in bookshelf and a peninsula to the kitchen! Everything is so bright and beautifully coordinated, even the window treatments. 2 bedrooms and 1 full baths makes a cozy set up for starting out or downsizing. Water, sewer, garbage and taxes are included in the $600 a month lot rent. This is a peaceful, quiet mobile home community surrounded by woods and at home country feel yet minutes to either the village of Red Hook OR Rhinebeck! Just a quick pretty drive in from RT.9, you'll love coming home everyday or how about up every weekend?? Let's go! This is your chance to grab a little slice of heaven for yourself....

  22. 2024-08-16
    listed $95,000 Active 813-char remark
    Show marketing remark (813 chars)

    How cute is this brand new single wide 14' x 60' home!? The entry to the home welcomes you with an open floorplan with plenty of dining and living area space to decorate. You even have a built in bookshelf and a peninsula to the kitchen! Everything is so bright and beautifully coordinated, even the window treatments. 2 bedrooms and 1 full baths makes a cozy set up for starting out or downsizing. Water, sewer, garbage and taxes are included in the $600 a month lot rent. This is a peaceful, quiet mobile home community surrounded by woods and at home country feel yet minutes to either the village of Red Hook OR Rhinebeck! Just a quick pretty drive in from RT.9, you'll love coming home everyday or how about up every weekend?? Let's go! This is your chance to grab a little slice of heaven for yourself....

  23. 2023-08-28
    soldstatus $120,000
  24. 2023-07-21
    soldstatus $220,000
  25. 2023-05-18
    listed $120,000
  26. 2023-05-18
    listed $232,512
  27. 2022-07-05
    soldstatus $165,000
  28. 2022-03-24
    listed $165,000
  29. 2021-12-02
    soldstatus $68,000
  30. 2021-10-12
    listed $69,900
  31. 2021-06-04
    soldstatus $95,000
  32. 2021-04-15
    soldstatus $80,000
  33. 2021-03-02
    listed $85,000
  34. 2021-02-28
    historical
  35. 2021-01-21
    listed $95,000
  36. 2020-09-29
    listed $85,000
  37. 2017-09-28
    soldstatus $51,000
  38. 2017-08-02
    listed $52,000
  39. 2017-03-22
    historical
  40. 2016-09-22
    listed $72,500
  41. 2014-10-30
    soldstatus $80,000
  42. 2014-04-17
    listed $85,900
  43. 2014-04-16
    historical
  44. 2013-10-24
    listed $94,500
  45. 2008-01-16
    historical
  46. 2007-10-09
    listed

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°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 · 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
$38,677
− Mortgage interest
−$16,805
− Property taxes
−$4,500
− Insurance
−$1,500
− Repairs & maintenance
−$3,094
− Management
−$3,094
− Depreciation
−$8,727
Taxable income
$957
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$230
After-tax cash flow
$5,447/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
Red Hook Central School District
NCES district ID
3624240
Math proficiency
58% ▼ -4.00%
Reading proficiency
57% ▼ -8.00%
Median HH income
$69,040
Composite
50.84/100
National rank
#1801
State rank
#245 of 590 in NY

Livability — Red Hook

Score
89/100
State rank
#5
US rank
#113

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Dutchess County · 188,048 people
City population
10,108
Metro
Poughkeepsie-Newburgh-Middletown, NY
Population (ZIP)
10,108
Household income
$118,967
Rent vs Own
19.9% rent · 80.1% own
Severe rent burden
241.0

Population outlook (Dutchess County) Hauer SSP2

Today (2025)
291,768 people
By 2030
287,131 · -1.6%
By 2040
274,881 · -5.8%
By 2050
259,971 · -10.9%
By 2075
235,366 · -19.3%
By 2100
208,786 · -28.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 7% Hispanic / Latino 4% Black 2% Asian 2%
Common ancestry
Italian 5% Romanian 4% Iranian 4%
Foreign-born
6% · Canada, China
Languages at home
94% English-only · Spanish 2% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Dutchess

2024 margin
Lean D (+5.4) · D 52.7% · R 47.3%
2008→2024 swing
-3.2pp toward R · 2008: 8.6pp · 2024: 5.4pp
All cycles
2024: D+5.4 2020: D+9.6 2016: R+1.1 2012: D+6.6 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -61.80%
Current HPI
333.5841
Rent YoY
Metro
Poughkeepsie-Newburgh-Middletown, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+217.5% since first listed
29 events — show timeline
  • 2025-10-13 Price Changed $299,999 OneKey® MLS as Distributed by MLS Grid
  • 2025-08-20 Listed $335,000 OneKey® MLS as Distributed by MLS Grid
  • 2024-10-24 Sold (MLS) $95,000 OneKey® MLS as Distributed by MLS Grid
  • 2024-09-30 Pending OneKey® MLS as Distributed by MLS Grid
  • 2024-08-16 Listed $95,000 OneKey® MLS as Distributed by MLS Grid
  • 2023-08-28 Sold (MLS) $120,000 OneKey® MLS as Distributed by MLS Grid
  • 2023-07-21 Sold (MLS) $220,000 OneKey® MLS as Distributed by MLS Grid
  • 2023-05-18 Listed $232,512 OneKey® MLS as Distributed by MLS Grid
  • 2023-05-18 Listed $120,000 OneKey® MLS as Distributed by MLS Grid
  • 2022-07-05 Sold (MLS) $165,000 OneKey® MLS as Distributed by MLS Grid
  • 2022-03-24 Listed $165,000 OneKey® MLS as Distributed by MLS Grid
  • 2021-12-02 Sold (MLS) $68,000 OneKey® MLS as Distributed by MLS Grid
  • 2021-10-12 Listed $69,900 OneKey® MLS as Distributed by MLS Grid
  • 2021-06-04 Sold (MLS) $95,000 OneKey® MLS as Distributed by MLS Grid
  • 2021-04-15 Sold (MLS) $80,000 OneKey® MLS as Distributed by MLS Grid
  • 2021-03-02 Listed $85,000 OneKey® MLS as Distributed by MLS Grid
  • 2021-02-28 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2021-01-21 Listed $95,000 OneKey® MLS as Distributed by MLS Grid
  • 2020-09-29 Listed $85,000 OneKey® MLS as Distributed by MLS Grid
  • 2017-09-28 Sold (MLS) $51,000 OneKey® MLS as Distributed by MLS Grid
  • 2017-08-02 Listed $52,000 OneKey® MLS as Distributed by MLS Grid
  • 2017-03-22 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2016-09-22 Listed $72,500 OneKey® MLS as Distributed by MLS Grid
  • 2014-10-30 Sold (MLS) $80,000 OneKey® MLS as Distributed by MLS Grid
  • 2014-04-17 Listed $85,900 OneKey® MLS as Distributed by MLS Grid
  • 2014-04-16 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2013-10-24 Listed $94,500 OneKey® MLS as Distributed by MLS Grid
  • 2008-01-16 Delisted HGMLS
  • 2007-10-09 Listed HGMLS

Property tax history

+2.3%/yr

Latest (2025): $34,753 · -5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…