CashFlowRE
Sign in Sign up
43 Main St Multi-family
B+ Composite 76.2
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.2/10.0
  • Schools +3.7/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$65,000

43 Main St · Schenevus, NY 12155
4 bd · 3.0 ba · 3,375 sqft · MultiFamily public records · 2 Days on market
Built 1850 5,227 sqft lot $19/sqft · 72% below area

🖨 Deal sheet (PDF) 📄 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

Seeking a renovation project with significant potential? This property offers a blank canvas, stripped to the studs and ready for your vision. Previously configured as two spacious 2-bedroom, 1-bathroom apartments, there's also the possibility of converting it back to commercial space, leveraging its history as a storefront with large front windows and ample storage. It could also easily be transformed into a single-family home. There are 2 staircases leading to the 2nd floor and also 2 electric services. Essential updates are already in place, including a newer metal roof, new front rubber roof and updated electrical, leaving the exciting work of planning and finishing to the new owner. The convenient location near I-88 access adds to its appeal.

Key facts

  • Updated electrical
  • 2 staircases
  • Newer metal roof

Tags

LARGE FRONT WINDOWSAMPLE STORAGE2 STAIRCASESNEWER METAL ROOFUPDATED ELECTRICAL

Property features AI

Exterior

  • Parking: Driveway; no garage
  • Utilities: Electricity connected; Public water connected; Septic tank sewer
  • Home design: 2-story frame home with vinyl siding; Existing property
  • Construction: Built with frame construction and vinyl siding; Metal roof; Block foundation
  • Exterior features: Rectangular lot with 80 x 90 dimensions; Road frontage on a main thoroughfare; Driveway (no garage)

Interior

  • Bedrooms: Total of 10 rooms (bedroom breakdown not specified)
  • Flooring: Hardwood and varied flooring
  • Heating & cooling: Heating details: see remarks
  • Interior features: Hardwood and varied flooring throughout; Full walk-out basement; Other interior features (see remarks)

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/3.0-bath multifamily listed at $65k.

Deal economics

  • At list price, monthly cash flow is $620 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).

Location & tenants

  • Location reads 57/100 on livability (#1,087 in NY) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: health & safety C-, employment D+, schools D.
  • Schenevus Central School District (rural): math 35% / reading 45% proficiency, ranked #638 of 755 in NY (top 84%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 19 active listings in the ZIP; 133 units permitted in Otsego County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($449 loan paydown + $3k appreciation (4.4% local appreciation)).
  • Otsego County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.4% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 13 sale attempts since 16y 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 $38k; list at $65k implies a 73% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.8% of price; built in 1850 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $65,000

Questions for the listing agent

  1. Built in 1850 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  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 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
2.43%
Cap rate
17.74%
Cash-on-cash
40.88%
DSCR
2.82
GRM
3.4

CMA / ARV

ARV (median comp)
$233,672
List price
$65,000
Delta
-72.18%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

4.36% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
48.3%
Equity multiple
3.87×
Total profit
$52,249
Equity at exit
$34,330
10-year hold
IRR
46.8%
Equity multiple
7.88×
Total profit
$125,276
Equity at exit
$57,274

Cash invested: $18,200 (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 12155

Home prices YoY
1.2%
Active inventory
19
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,579 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$260 /mo · $3,114/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$620

Break-even live

Break-even rent $794
Max offer price $65,000
Occupancy floor 56%

Sensitivity live

Price -10% $843 -5% $821 +0% $620 +5% $602 +10% $583
Rent -10% $495 -5% $558 +0% $620 +5% $682 +10% $745
Rate -1.0pp $653 -0.5pp $637 base $620 +0.5pp $603 +1.0pp $586

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
$16,250
Closing costs
$1,950
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 33 events

  1. 2026-05-15
    status Pending 757-char remark
    Show marketing remark (757 chars)

    Seeking a renovation project with significant potential? This property offers a blank canvas, stripped to the studs and ready for your vision. Previously configured as two spacious 2-bedroom, 1-bathroom apartments, there's also the possibility of converting it back to commercial space, leveraging its history as a storefront with large front windows and ample storage. It could also easily be transformed into a single-family home. There are 2 staircases leading to the 2nd floor and also 2 electric services. Essential updates are already in place, including a newer metal roof, new front rubber roof and updated electrical, leaving the exciting work of planning and finishing to the new owner. The convenient location near I-88 access adds to its appeal.

  2. 2026-05-15
    status Pending 757-char remark
    Show marketing remark (757 chars)

    Seeking a renovation project with significant potential? This property offers a blank canvas, stripped to the studs and ready for your vision. Previously configured as two spacious 2-bedroom, 1-bathroom apartments, there's also the possibility of converting it back to commercial space, leveraging its history as a storefront with large front windows and ample storage. It could also easily be transformed into a single-family home. There are 2 staircases leading to the 2nd floor and also 2 electric services. Essential updates are already in place, including a newer metal roof, new front rubber roof and updated electrical, leaving the exciting work of planning and finishing to the new owner. The convenient location near I-88 access adds to its appeal.

  3. 2026-05-13
    listed $65,000 Active 757-char remark
  4. 2026-05-05
    listed $65,000 Active 757-char remark
    Show marketing remark (757 chars)

    Seeking a renovation project with significant potential? This property offers a blank canvas, stripped to the studs and ready for your vision. Previously configured as two spacious 2-bedroom, 1-bathroom apartments, there's also the possibility of converting it back to commercial space, leveraging its history as a storefront with large front windows and ample storage. It could also easily be transformed into a single-family home. There are 2 staircases leading to the 2nd floor and also 2 electric services. Essential updates are already in place, including a newer metal roof, new front rubber roof and updated electrical, leaving the exciting work of planning and finishing to the new owner. The convenient location near I-88 access adds to its appeal.

  5. 2024-08-26
    soldstatus $37,500 Closed
    Show marketing remark (620 chars)

    A RARE FIND ! A two story historical building with unique designing. Presently was under a re-hap when this property became available. Use as a two family with front store front, or a small office space or retail business. What ever you may have a use for it. At one time there was an attorney's office in front, another was a part-time veterinarian office. There is a indoor walk up to second floor if you wish to use as a one family residence, etc. The is new electric service and breakers, new wiring, metal roofing to last a "lifetime" modern heating boiler, and much more. Many uses fir your imagination.

  6. 2024-07-02
    soldstatus $37,500 Closed
  7. 2024-06-09
    historical Contingent
  8. 2024-06-08
    historical Active Under Contract
    Show marketing remark (620 chars)

    A RARE FIND ! A two story historical building with unique designing. Presently was under a re-hap when this property became available. Use as a two family with front store front, or a small office space or retail business. What ever you may have a use for it. At one time there was an attorney's office in front, another was a part-time veterinarian office. There is a indoor walk up to second floor if you wish to use as a one family residence, etc. The is new electric service and breakers, new wiring, metal roofing to last a "lifetime" modern heating boiler, and much more. Many uses fir your imagination.

  9. 2024-06-08
    price $69,500
    Show marketing remark (620 chars)

    A RARE FIND ! A two story historical building with unique designing. Presently was under a re-hap when this property became available. Use as a two family with front store front, or a small office space or retail business. What ever you may have a use for it. At one time there was an attorney's office in front, another was a part-time veterinarian office. There is a indoor walk up to second floor if you wish to use as a one family residence, etc. The is new electric service and breakers, new wiring, metal roofing to last a "lifetime" modern heating boiler, and much more. Many uses fir your imagination.

  10. 2024-05-16
    status Active
    Show marketing remark (620 chars)

    A RARE FIND ! A two story historical building with unique designing. Presently was under a re-hap when this property became available. Use as a two family with front store front, or a small office space or retail business. What ever you may have a use for it. At one time there was an attorney's office in front, another was a part-time veterinarian office. There is a indoor walk up to second floor if you wish to use as a one family residence, etc. The is new electric service and breakers, new wiring, metal roofing to last a "lifetime" modern heating boiler, and much more. Many uses fir your imagination.

  11. 2024-04-21
    historical Active Under Contract
    Show marketing remark (620 chars)

    A RARE FIND ! A two story historical building with unique designing. Presently was under a re-hap when this property became available. Use as a two family with front store front, or a small office space or retail business. What ever you may have a use for it. At one time there was an attorney's office in front, another was a part-time veterinarian office. There is a indoor walk up to second floor if you wish to use as a one family residence, etc. The is new electric service and breakers, new wiring, metal roofing to last a "lifetime" modern heating boiler, and much more. Many uses fir your imagination.

  12. 2024-03-12
    price $79,500
  13. 2024-01-14
    price $79,500
    Show marketing remark (620 chars)

    A RARE FIND ! A two story historical building with unique designing. Presently was under a re-hap when this property became available. Use as a two family with front store front, or a small office space or retail business. What ever you may have a use for it. At one time there was an attorney's office in front, another was a part-time veterinarian office. There is a indoor walk up to second floor if you wish to use as a one family residence, etc. The is new electric service and breakers, new wiring, metal roofing to last a "lifetime" modern heating boiler, and much more. Many uses fir your imagination.

  14. 2023-10-03
    price $87,500
    Show marketing remark (620 chars)

    A RARE FIND ! A two story historical building with unique designing. Presently was under a re-hap when this property became available. Use as a two family with front store front, or a small office space or retail business. What ever you may have a use for it. At one time there was an attorney's office in front, another was a part-time veterinarian office. There is a indoor walk up to second floor if you wish to use as a one family residence, etc. The is new electric service and breakers, new wiring, metal roofing to last a "lifetime" modern heating boiler, and much more. Many uses fir your imagination.

  15. 2023-10-03
    price $87,500
    Show marketing remark (620 chars)

    A RARE FIND ! A two story historical building with unique designing. Presently was under a re-hap when this property became available. Use as a two family with front store front, or a small office space or retail business. What ever you may have a use for it. At one time there was an attorney's office in front, another was a part-time veterinarian office. There is a indoor walk up to second floor if you wish to use as a one family residence, etc. The is new electric service and breakers, new wiring, metal roofing to last a "lifetime" modern heating boiler, and much more. Many uses fir your imagination.

  16. 2023-10-02
    price $89,000
    Show marketing remark (620 chars)

    A RARE FIND ! A two story historical building with unique designing. Presently was under a re-hap when this property became available. Use as a two family with front store front, or a small office space or retail business. What ever you may have a use for it. At one time there was an attorney's office in front, another was a part-time veterinarian office. There is a indoor walk up to second floor if you wish to use as a one family residence, etc. The is new electric service and breakers, new wiring, metal roofing to last a "lifetime" modern heating boiler, and much more. Many uses fir your imagination.

  17. 2023-08-29
    price $95,000
    Show marketing remark (620 chars)

    A RARE FIND ! A two story historical building with unique designing. Presently was under a re-hap when this property became available. Use as a two family with front store front, or a small office space or retail business. What ever you may have a use for it. At one time there was an attorney's office in front, another was a part-time veterinarian office. There is a indoor walk up to second floor if you wish to use as a one family residence, etc. The is new electric service and breakers, new wiring, metal roofing to last a "lifetime" modern heating boiler, and much more. Many uses fir your imagination.

  18. 2023-08-29
    price $95,000
    Show marketing remark (620 chars)

    A RARE FIND ! A two story historical building with unique designing. Presently was under a re-hap when this property became available. Use as a two family with front store front, or a small office space or retail business. What ever you may have a use for it. At one time there was an attorney's office in front, another was a part-time veterinarian office. There is a indoor walk up to second floor if you wish to use as a one family residence, etc. The is new electric service and breakers, new wiring, metal roofing to last a "lifetime" modern heating boiler, and much more. Many uses fir your imagination.

  19. 2023-08-03
    price $99,500
  20. 2023-07-12
    listed $119,000 Active
  21. 2023-06-19
    listed $119,000 Active
    Show marketing remark (620 chars)

    A RARE FIND ! A two story historical building with unique designing. Presently was under a re-hap when this property became available. Use as a two family with front store front, or a small office space or retail business. What ever you may have a use for it. At one time there was an attorney's office in front, another was a part-time veterinarian office. There is a indoor walk up to second floor if you wish to use as a one family residence, etc. The is new electric service and breakers, new wiring, metal roofing to last a "lifetime" modern heating boiler, and much more. Many uses fir your imagination.

  22. 2014-08-14
    soldstatus $105,000
  23. 2014-08-08
    soldstatus $105,000
  24. 2014-08-08
    soldstatus $105,000
  25. 2013-06-26
    listed $116,000
  26. 2013-06-26
    listed $116,000
  27. 2011-05-12
    listed $139,000
  28. 2011-04-30
    historical
  29. 2010-04-07
    listed $139,000
  30. 2010-04-07
    listed $139,000
  31. 2010-04-07
    listed $139,000
  32. 2004-08-04
    soldstatus $65,000
  33. 1998-06-15
    soldstatus $50,000

ⓘ 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
$3,114 · $260/mo
Projected year-2 tax
$3,114 · $260/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 8 d/yr ≥89°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$18,949
− Mortgage interest
−$3,641
− Property taxes
−$3,114
− Insurance
−$325
− Repairs & maintenance
−$1,516
− Management
−$1,516
− Depreciation
−$1,891
Taxable income
$6,946
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,667
After-tax cash flow
$5,773/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
Schenevus Central School District
NCES district ID
3603060
Math proficiency
35% ▼ -10.00%
Reading proficiency
45% ▬ 0.00%
Median HH income
$48,113
Composite
36.72/100
National rank
#9205
State rank
#638 of 755 in NY

Livability — Schenevus

Score
57/100
State rank
#1087
US rank
#22005

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Schenevus, NY
Population (ZIP)
1,812

Population outlook (Otsego County) Hauer SSP2

Today (2025)
57,987 people
By 2030
55,403 · -4.5%
By 2040
50,336 · -13.2%
By 2050
45,715 · -21.2%
By 2075
38,769 · -33.1%
By 2100
33,468 · -42.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 8% Hispanic / Latino 7%
Hispanic origin (detail)
Puerto Rican 1% Dominican 2%
Common ancestry
Romanian 6% Lithuanian 5% Iranian 2%
Foreign-born
2% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Otsego

2024 margin
Lean R (+7.9) · D 46.1% · R 53.9%
2008→2024 swing
-13.8pp toward R · 2008: 5.9pp · 2024: -7.9pp
All cycles
2024: R+7.9 2020: R+5.0 2016: R+13.0 2012: D+2.0 2008: D+5.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.36%
Current HPI
375.2291
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

+30.0% since first listed
37 events — show timeline
  • 2026-05-15 Pending UNYREIS
  • 2026-05-15 Pending UNYREIS
  • 2026-05-13 Listed $65,000 UNYREIS
  • 2026-05-05 Listed $65,000 UNYREIS
  • 2024-08-26 Sold (MLS) $37,500 UNYREIS
  • 2024-07-02 Sold (MLS) $37,500 Global MLS
  • 2024-06-09 Contingent Global MLS
  • 2024-06-08 Contingent UNYREIS
  • 2024-06-08 Price Changed $69,500 UNYREIS
  • 2024-05-16 Relisted UNYREIS
  • 2024-04-21 Contingent UNYREIS
  • 2024-03-12 Price Changed $79,500 Global MLS
  • 2024-01-14 Price Changed $79,500 UNYREIS
  • 2023-10-03 Price Changed $87,500 UNYREIS
  • 2023-10-03 Price Changed $87,500 Global MLS
  • 2023-10-02 Price Changed $89,000 UNYREIS
  • 2023-08-29 Price Changed $95,000 UNYREIS
  • 2023-08-29 Price Changed $95,000 Global MLS
  • 2023-08-03 Price Changed $99,500 Global MLS
  • 2023-07-12 Listed $119,000 Global MLS
  • 2023-06-19 Listed $119,000 UNYREIS
  • 2014-08-14 Sold (Public Records) $105,000 Public Records
  • 2014-08-08 Sold (MLS) $105,000 UNYREIS
  • 2014-08-08 Sold (MLS) $105,000 UNYREIS
  • 2013-06-26 Listed $116,000 UNYREIS
  • 2013-06-26 Listed $116,000 UNYREIS
  • 2012-05-12 Listing Removed Global MLS
  • 2011-05-12 Listed $139,000 Global MLS
  • 2011-05-12 Listed $139,000 UNYREIS
  • 2011-04-30 Listing Removed Global MLS
  • 2011-04-30 Listing Removed Global MLS
  • 2010-04-07 Listed $139,000 Global MLS
  • 2010-04-07 Listed $139,000 Global MLS
  • 2010-04-07 Listed $139,000 UNYREIS
  • 2010-04-07 Listed $139,000 UNYREIS
  • 2004-08-04 Sold (Public Records) $65,000 Public Records
  • 1998-06-15 Sold (Public Records) $50,000 Public Records

Property tax history

+1.0%/yr

Latest (2025): $3,114 · -32.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…