CashFlowRE
Sign in Sign up
236 Longridge Ave
C Composite 56.51
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 +17.4/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.7/10.0
  • DSCR +5.4/10.0
  • Livability +3.8/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

236 Longridge Ave · Rochester, NY 14616
2 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 11 Days on market
Built 1929 6,180 sqft lot $121/sqft · 36% below area Est $218k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Another Rockin' Rochester Property!Charming and well-maintained Cape Cod in the heart of Greece! This 3-bedroom, 1-bath home offers convenient first-floor living with a functional layout and plenty of natural light. Inside, you’ll find stylish plank flooring throughout and low-maintenance glass block windows. Step outside to enjoy a nice-sized backyard—perfect for relaxing, entertaining, or gardening. Ideally located close to shopping, including Wegmans, and nearby schools, this home combines comfort, efficiency, and convenience. Don’t miss this move-in ready gem! Offers to be reviewed on Friday, May 8th at 5pm. Please allow 24 hours for response.

Key facts

  • Newer furnace
  • Newer roof
  • First floor living

Tags

FIRST FLOOR LIVINGNEWER ROOFNEWER FURNACENEWER WATER HEATERCENTRAL AIRPLANK FLOORING

Property features AI

Exterior

  • Parking: Detached garage; 1-car garage
  • Utilities: Electricity connected; High-speed internet available; Sewer connected; Public water connected
  • Home design: 2-story home; Resale property
  • Construction: Aluminum siding; Architectural shingle roof; Block foundation; Existing (previously built)
  • Exterior features: Blacktop driveway; Partial fence; Fence

Interior

  • Kitchen: Gas cooktop; Refrigerator
  • Bedrooms: Two main-level bedrooms; One second-level bedroom
  • Flooring: Hardwood; Luxury vinyl; Varies
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Gas heating; Central air conditioning; HVAC energy-efficient feature
  • Interior features: Ceiling fan(s); Dining area; Bedroom on main level; Full basement; One fireplace
  • Laundry & utility: 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 2-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $105 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 7.2% vs local median 9.3% in Rochester — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 76/100 on livability (#222 in NY, #3,482 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, crime F, employment F.
  • Greece Central School District (suburban): math 35% / reading 39% proficiency, ranked #544 of 590 in NY (top 92%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 111 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 1,169 units permitted in Monroe County in 2024 (591 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Monroe County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price; built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1929 — 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 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
1.17%
Cap rate
7.19%
Cash-on-cash
3.21%
DSCR
1.14
GRM
7.2

CMA / ARV

ARV (median comp)
$218,484
List price
$139,900
Delta
-35.97%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
146 Maiden Ln 0.50mi 3/1.0 (+1) 1,184 (+3%) 1mo $194,500 $164 67
142 Pomona Dr 0.36mi 3/1.0 (+1) 1,224 (+6%) 2mo $236,000 $193 66
92 Veness Ave 0.28mi 2/1.0 1,296 (+12%) 2mo $185,000 $143 64
118 Maiden Ln 0.54mi 2/1.0 1,076 (-7%) 2mo $227,500 $211 62
3303 Dewey Ave 0.33mi 2/1.5 1,011 (-12%) 1mo $165,000 $163 61
232 Almay Rd 0.62mi 3/1.0 (+1) 1,122 (-3%) 2mo $185,000 $165 60
1043 Britton Rd 0.54mi 3/1.0 (+1) 1,101 (-4%) 4mo $195,000 $177 59
99 Newfield Dr 0.55mi 3/1.5 (+1) 1,199 (+4%) 4mo $215,000 $179 57
188 Estall Rd 0.68mi 2/1.5 1,093 (-5%) 3mo $150,000 $137 56
36 Fallenson Dr 0.47mi 3/1.0 (+1) 988 (-14%) 0mo $220,000 $223 49
73 Wembly Rd 0.75mi 3/1.5 (+1) 1,080 (-6%) 2mo $250,000 $231 46
75 Everclay Dr 0.62mi 3/2.0 (+1) 1,242 (+8%) 4mo $280,000 $225 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.1%
Equity multiple
0.60×
Total profit
$-15,833
Equity at exit
$20,860
10-year hold
IRR
-1.7%
Equity multiple
0.88×
Total profit
$-4,546
Equity at exit
$12,096

Cash invested: $39,172 (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 14616

Home prices YoY
-18.0%
Active inventory
111
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,630 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$391 /mo · $4,695/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$342
Net cashflow
$105

Break-even live

Break-even rent $1,498
Max offer price $139,900
Occupancy floor 89%

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
$34,975
Closing costs
$4,197
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
180 Whitehall Dr Greece, NY 1.0–2.0 1.0 850 $1,230 $1.45 2d 1 0.36mi
331 Leonard Rd Rochester, NY 3.0 2.0 1157 $1,850 $1.60 3d 1 0.60mi
175 English Rd Rochester, NY 3.0 1.5 1194 $1,975 $1.65 43d 1 0.63mi
262 Jamestown Ter Unit 2 Rochester, NY 2.0 1.0 1242 $2,200 $1.77 43d 1 0.69mi
4 Valley Brook Cir Greece, NY 2.0 1.5 1047 $2,306 $2.20 2d 3 0.71mi
553 Britton Rd Unit Uppr Rochester, NY 2.0 1.0 750 $1,300 $1.73 14d 1 0.84mi
304 Bakerdale Rd Rochester, NY 3.0 1.0 1256 $1,650 $1.31 44d 1 0.93mi
108 Glenbrook Rd Rochester, NY 3.0 1.0 1088 $1,850 $1.70 23d 1 0.95mi
419 Britton Rd Rochester, NY 2.0 1.5 1025 $1,595 $1.56 2d 1 0.99mi
360 Britton Rd Rochester, NY 1.0–2.0 1.0 837 $1,479 $1.77 2d 2 1.08mi
154 Woodhill Dr Unit 3 Greece, NY 2.0 1.0 800 $1,350 $1.69 21d 1 1.13mi
154 Woodhill Dr Greece, NY 1.0–2.0 1.0 740 $1,350 $1.82 2d 2 1.13mi
15 Fortune Ln Greece, NY 1.0 1.0 750 $1,100 $1.47 3d 1 1.40mi
534-582 Denise Rd Unit 562 Rochester, NY 2.0 1.0 1000 $1,575 $1.57 2d 1 1.43mi
60 Cheltenham Rd Unit Down Rochester, NY 2.0 1.0 1014 $1,300 $1.28 14d 1 1.44mi
44 Windsor Rd Rochester, NY 3.0 1.0 882 $1,795 $2.04 2d 1 1.45mi
2 Glenora Gdns Rochester, NY 1.0–2.0 1.0 692 $1,755 $2.53 2d 17 1.48mi

Listing history 2 events

  1. 2026-05-10
    status Pending 673-char remark
  2. 2026-04-29
    listed $139,900 Active 673-char remark

ⓘ 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
$4,695 · $391/mo
Projected year-2 tax
$4,695 · $391/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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$19,565
− Mortgage interest
−$7,837
− Property taxes
−$4,695
− Insurance
−$700
− Repairs & maintenance
−$1,565
− Management
−$1,565
− Depreciation
−$4,070
Taxable loss
−$866
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$208
After-tax cash flow
$1,466/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
Greece Central School District
NCES district ID
3612630
Math proficiency
35% ▼ -14.00%
Reading proficiency
39% ▼ -3.00%
Median HH income
$52,718
Composite
32.26/100
National rank
#5761
State rank
#544 of 590 in NY

Livability — Rochester

Score
76/100
State rank
#222
US rank
#3482

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Monroe County · 674,131 people
City population
432,803
Metro
Rochester, NY
Population (ZIP)
26,863
Household income
$66,499
Rent vs Own
28.4% rent · 71.6% own
Severe rent burden
789.0

Population outlook (Monroe County) Hauer SSP2

Today (2025)
759,460 people
By 2030
757,154 · -0.3%
By 2040
740,644 · -2.5%
By 2050
714,443 · -5.9%
By 2075
645,883 · -15.0%
By 2100
547,084 · -28.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 13% Hispanic / Latino 12% Two or more races 8% Asian 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 9%
Common ancestry
Romanian 6% Lithuanian 2% Iranian 2%
Foreign-born
8% · Canada, Philippines, Jamaica
Languages at home
88% English-only · Spanish 5% Arabic 2% Other Asian/Pacific 2%

Political lean MEDSL · Monroe

2024 margin
D (+19.1) · D 59.5% · R 40.5%
2008→2024 swing
+1.4pp toward D · 2008: 17.7pp · 2024: 19.1pp
All cycles
2024: D+19.1 2020: D+21.0 2016: D+14.1 2012: D+17.4 2008: D+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.14%
Current HPI
246.1703
Rent YoY
Metro
Rochester, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-05-10 Pending UNYREIS
  • 2026-04-29 Listed $139,900 UNYREIS

Property tax history

+4.7%/yr

Latest (2025): $4,695 · +107.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…