CashFlowRE
Sign in Sign up
344 Mount Hope Ave 🏷️ Likely Rental
B Composite 71.29
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 +28.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +6.9/10.0
  • Livability +3.8/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$199,900

344 Mount Hope Ave · Rochester, NY 14620
6 bd · 3.0 ba · 1,296 sqft · SingleFamily public records · 74 Days on market
Built 1908 2,790 sqft lot $154/sqft · 29% below area Est $283k · 29% under

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

Listing remarks MLS

Great investment opportunity in the South Wedge neighborhood! This 6-bedroom, 3-bath home already brings in $2,460/month in rental income with potential to be $3,260/month. Prime location near universities, major employers, dining, public transportation, and Highland Hospital. Sold in as-is condition.

Key facts

  • Near major employers
  • Near dining
  • Near universities

Tags

RENTAL INCOMEPRIME LOCATIONNEAR UNIVERSITIESNEAR MAJOR EMPLOYERSNEAR DININGNEAR PUBLIC TRANSPORTATION

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $199,900 price doesn't fit this home's estimated sale value (~$283,240) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 6-bed/3.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $645 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $188k (6.0% below list) — sets the bar for market timing.

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: crime F, employment F.
  • Rochester City School District (urban): math 21% / reading 26% proficiency, ranked #589 of 590 in NY (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Anna Murray-Douglass Academy (math 8% / reading 12%, grade F, #2,075 of 2,108 statewide, top 99%, 757 students, 86% FRL); East Lower School (math 2% / reading 22%, grade F, #715 of 729 statewide, top 98%, 304 students, 86% FRL); Edison Career And Technology High School (math 44% / reading 50%, grade D-, #1,007 of 1,100 statewide, top 93%, 1,233 students, 91% FRL).
  • Market conditions: Rents rising (+1.2%/yr); 76 active listings in the ZIP; 1,169 units permitted in Monroe County in 2024 (591 in 5+ unit buildings).
  • At $2,382/mo this rent would consume 46% of the median local household income ($62k/yr) (locally 2013% 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 $1k of loan paydown is wiped out by about $6k 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

  • It's been on market 74 days — a 6% lower offer ($188k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 8y 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 $30k; list at $200k implies a 566% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1908 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $187,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1908 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.19%
Cap rate
10.17%
Cash-on-cash
13.84%
DSCR
1.62
GRM
7.0

CMA / ARV

ARV (median comp)
$283,240
List price
$199,900
Delta
-29.42%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.2% rent growth · sell at horizon

5-year hold
IRR
2.1%
Equity multiple
1.08×
Total profit
$4,426
Equity at exit
$29,806
10-year hold
IRR
10.0%
Equity multiple
1.71×
Total profit
$39,801
Equity at exit
$17,284

Cash invested: $55,972 (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 14620

Home prices YoY
-20.1%
Rents YoY
1.2%
Active inventory
76
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$2,382 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$104 /mo · $1,252/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$500
Net cashflow
$645

Break-even live

Break-even rent $1,564
Max offer price $199,900
Occupancy floor 68%

Sensitivity live

Price -10% $759 -5% $702 +0% $645 +5% $589 +10% $532
Rent -10% $457 -5% $551 +0% $645 +5% $740 +10% $834
Rate -1.0pp $746 -0.5pp $696 base $645 +0.5pp $594 +1.0pp $541

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
$49,975
Closing costs
$5,997
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 30 events

  1. 2026-06-21
    days on market $199,900 Active 74 DOM
  2. 2026-06-18
    days on market $199,900 Active 71 DOM
  3. 2026-06-17
    days on market $199,900 Active 70 DOM
  4. 2026-06-16
    days on market $199,900 Active 69 DOM
  5. 2026-06-15
    days on market $199,900 Active 68 DOM
  6. 2026-06-13
    days on market $199,900 Active 66 DOM
  7. 2026-06-13
    days on market $199,900 Active 65 DOM
  8. 2026-06-10
    days on market $199,900 Active 63 DOM
  9. 2026-06-09
    days on market $199,900 Active 62 DOM
  10. 2026-06-09
    days on market $199,900 Active 61 DOM
  11. 2026-06-07
    days on market $199,900 Active 60 DOM
  12. 2026-06-05
    days on market $199,900 Active 57 DOM
  13. 2026-06-03
    days on market $199,900 Active 56 DOM
  14. 2026-06-03
    days on market $199,900 Active 55 DOM
  15. 2026-06-01
    days on market $199,900 Active 54 DOM
  16. 2026-05-31
    days on market $199,900 Active 53 DOM
  17. 2026-04-08
    listed $199,900 Active 302-char remark
    Show marketing remark (302 chars)

    Great investment opportunity in the South Wedge neighborhood! This 6-bedroom, 3-bath home already brings in $2,460/month in rental income with potential to be $3,260/month. Prime location near universities, major employers, dining, public transportation, and Highland Hospital. Sold in as-is condition.

  18. 2026-04-08
    historical
    Show marketing remark (302 chars)

    Great investment opportunity in the South Wedge neighborhood! This 6-bedroom, 3-bath home already brings in $2,460/month in rental income with potential to be $3,260/month. Prime location near universities, major employers, dining, public transportation, and Highland Hospital. Sold in as-is condition.

  19. 2026-03-21
    listed $215,000 Active
  20. 2021-08-19
    status Pending Sale
  21. 2021-08-13
    historical
  22. 2021-08-09
    listed $109,900 Active
  23. 2020-12-29
    historical
  24. 2020-12-07
    historical Continue to Show- Under Contract
  25. 2020-11-16
    price $114,900
  26. 2020-10-27
    listed $119,900 Active
  27. 2019-01-15
    price $99,900
  28. 2019-01-15
    historical
  29. 2018-10-16
    listed $109,900 Active
  30. 2006-10-12
    soldstatus $30,000

ⓘ 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
$1,252 · $104/mo
Projected year-2 tax
$2,315 · $193/mo
Expected delta
+$1,063/yr (+$89/mo · 84.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$28,578
− Mortgage interest
−$11,198
− Property taxes
−$1,252
− Insurance
−$1,000
− Repairs & maintenance
−$2,286
− Management
−$2,286
− Depreciation
−$5,815
Taxable income
$4,741
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,138
After-tax cash flow
$6,608/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
Rochester City School District
NCES district ID
3624750
Math proficiency
21% ▬ 0.00%
Reading proficiency
26% ▲ 4.00%
Median HH income
$30,923
Composite
18.98/100
National rank
#8850
State rank
#589 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

Census place
Rochester, NY
County
Monroe County · 674,131 people
City population
432,803
Metro
Rochester, NY
Population (ZIP)
23,769
Household income
$61,783
Rent vs Own
70.8% rent · 29.2% own
Severe rent burden
2013.0

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 12% Asian 9% Hispanic / Latino 6% Two or more races 6%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Romanian 5% Iranian 3% Lithuanian 2%
Foreign-born
13% · China, Canada, South Korea
Languages at home
85% English-only · Chinese 4% Spanish 4% Other Indo-European 3%

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
▼ -84.77%
Current HPI
337.6917
Rent YoY
▲ 1.20%
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

+566.3% since first listed
14 events — show timeline
  • 2026-04-08 Listing Removed UNYREIS
  • 2026-04-08 Listed $199,900 UNYREIS
  • 2026-03-21 Listed $215,000 UNYREIS
  • 2021-08-19 Pending UNYREIS
  • 2021-08-13 Listing Removed UNYREIS
  • 2021-08-09 Listed $109,900 UNYREIS
  • 2020-12-29 Listing Removed UNYREIS
  • 2020-12-07 Contingent UNYREIS
  • 2020-11-16 Price Changed $114,900 UNYREIS
  • 2020-10-27 Listed $119,900 UNYREIS
  • 2019-01-15 Price Changed $99,900 UNYREIS
  • 2019-01-15 Listing Removed UNYREIS
  • 2018-10-16 Listed $109,900 UNYREIS
  • 2006-10-12 Sold (Public Records) $30,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $1,252 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…