312 King St · Ogdensburg, NY 13669

$79,999

4 bd · 2.0 ba · 2,299 sqft · MultiFamily public records · 6 Days on market

Built 1885 Good condition 5,000 sqft lot $35/sqft · 36% below area Est $124k · 36% under

---

Why this score? — see what drove the A- 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
• Appreciation +5.5/10.0
• Schools +4.4/10.0
• Condition / age +3.8/5.0
• Livability +3.3/5.0
• Rent growth +2.5/5.0

Listing remarks

Great investment property located less than a block from the hospital, this two family home has had numerous improvements and updates in the past few years to include new flooring windows, paint electrical just to name a few. And with an excellent rental history and with the location less than a block from the hospital, if you had a vacancy, it would be no problem, filling it. The first floor apartment is larger than what you would anticipate having 3 BR, 1.5 bath, a living, dining & family room, updated kitchen with a nice amount of storage. Apartment two is on the second floor however the entrance there is a large bonus room that would be a great family room or office.

Key facts

• Walking trail
• Long term tenants
• Spacious units

Tags

• INVESTMENT OPPORTUNITY
• TWO FAMILY RENTAL PROPERTY
• LONG TERM TENANTS
• SPACIOUS UNITS
• STEPS FROM THE HOSPITAL
• WALKING TRAIL

What this means for you Summary

Snapshot

• This is a 2 × 3-bed/2.5-bath units multifamily listed at $80k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $930 ($11k/yr) — positive. Per door: $465/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $80k).
• Cap rate 20.2% vs local median 5.0% in Ogdensburg — 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 66/100 on livability (#624 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, crime F, amenities F.
• Ogdensburg City School District (town): math 34% / reading 46% proficiency, ranked #531 of 590 in NY (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Madill School (math 27% / reading 57%, grade F, #1,361 of 2,108 statewide, top 67%, 281 students, 56% FRL); Ogdensburg Free Academy (math 48% / reading 42%, grade D-, #1,030 of 1,100 statewide, top 94%, 714 students, 58% FRL).
• Market conditions: 165 active listings in the ZIP; 215 units permitted in St. Lawrence County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $1k of equity ($553 loan paydown + $854 appreciation (1.1% local appreciation)).
• St. Lawrence County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (1.1% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
• 5 sale attempts since 13y 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.

Risks & watch-outs

• Watch-outs: property tax is 4.0% of price; built in 1885 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $79,999

Questions for the listing agent

1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
3. Built in 1885 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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?
8. 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.
9. 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.
10. 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: 2.61% ✓
• Cap rate: 20.25%
• Cash-on-cash: 49.84%
• DSCR: 3.22
• GRM: 3.2

CMA / ARV

• ARV (median comp): $124,450
• List price: $79,999
• Delta: -35.80%
• Verdict: UNDERPRICED
• Comps: 7 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
7713 State Highway 68	0.57mi	4/3.0	2,200 (-4%)	3mo	$105,700	$48	60
216 Montgomery St	0.57mi	4/2.0	2,440 (+6%)	6mo	$58,000	$24	58
1201 Greene St	1.27mi	4/2.0	2,251 (-2%)	7mo	$100,000	$44	56
702 Main St	0.29mi	3/2.0 (-1)	1,824 (-21%)	4mo	$110,000	$60	54
410 Madison Ave	0.41mi	3/1.0 (-1)	1,728 (-25%)	2mo	$65,000	$38	46
611 Hamilton St	0.94mi	3/3.0 (-1)	2,502 (+9%)	0mo	$185,500	$74	41
1607 Ford St	1.50mi	4/1.5	1,974 (-14%)	2mo	$22,000	$11	38
325 Rosseel St	1.46mi	4/2.0	1,836 (-20%)	5mo	$42,500	$23	36
507 Washington St	0.77mi	5/2.5 (+1)	2,556 (+11%)	4mo	$260,000	$102	36
1024 Ford St	1.17mi	5/2.0 (+1)	1,934 (-16%)	4mo	$68,000	$35	32
924 Pickering St	0.68mi	3/1.5 (-1)	1,766 (-23%)	7mo	$94,900	$54	31
929 Ford St	1.09mi	3/1.0 (-1)	1,750 (-24%)	4mo	$65,000	$37	27

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.07% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 52.7%
• Equity multiple: 3.73×
• Total profit: $61,151
• Equity at exit: $27,591

10-year hold

• IRR: 54.2%
• Equity multiple: 7.49×
• Total profit: $145,448
• Equity at exit: $36,883

Cash invested: $22,400 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 2 active · 1 under contract
• Months of supply: 12.0 mo (8%/mo absorbed)
• Median asking: $136,250 ($56/sqft)
• Median days on market: 49 d
• This list price: 50% of active listings are priced below it
• ARV vs active asking: -4.1% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 13669

• Home prices YoY: 0.4%
• Active inventory: 165
• Price-to-rent: 6.4×

Monthly cashflow live

• Estimated rent: $2,090 medium
• Mortgage (P&I): −$420
• Tax from tax record: −$268 /mo · $3,214/yr
• Insurance: −$33
• HOA: −$0
• Vacancy / Maint / Mgmt: −$439
• Net cashflow: $930

2-unit breakdown (identical units grouped — click to expand)

Units	Beds	Baths	Est. rent
▸ 2× units	3	2.5	$2,090
Total (2 units)			$2,090

Break-even live

Break-even rent $912

Max offer price $79,999

Occupancy floor 50%

Sensitivity live

Price	-10% $976	-5% $953	+0% $930	+5% $908	+10% $885
Rent	-10% $765	-5% $848	+0% $930	+5% $1,013	+10% $1,096
Rate	-1.0pp $971	-0.5pp $951	base $930	+0.5pp $910	+1.0pp $889

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: $20,000
• Closing costs: $2,400
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Property features AI

Exterior

• Parking: Paved parking
• Utilities: Public waterPublic sewer
• Home design: Multi-family residential income property2 stories
• Construction: Vinyl siding
• Exterior features: Metal roofShingle roof

Interior

• Kitchen: Gas cooktopElectric cooktopMicrowaveRefrigerator
• Flooring: CarpetLaminateVinyl
• Bathrooms: 2 full bathrooms1 half bathroom
• Heating & cooling: Forced air heatingNatural gas heating
• Interior features: Insulated windowsGas water heaterMicrowaveRefrigeratorElectric cooktopGas cooktop

Listing history 16 events

1. 2026-08-08
   days on market $79,999 Active 6 DOM
2. 2026-08-07
   days on market $79,999 Active 5 DOM
3. 2026-08-06
   days on market $79,999 Active 4 DOM
4. 2026-08-05
   days on market $79,999 Active 3 DOM
5. 2026-08-04
   days on market $79,999 Active 2 DOM
6. 2026-08-03
   pricedays on marketlisting id $79,999 Active 1 DOM
7. 2026-06-04
   days on market $79,900 Active 218 DOM
8. 2026-06-02
   days on market $79,900 Active 217 DOM
9. 2026-06-01
   days on market $79,900 Active 216 DOM
10. 2026-05-31
    days on market $79,900 Active 215 DOM
11. 2025-10-28
    listed $79,900 Active 911-char remark
12. 2025-06-06
    listed $79,900 Active
13. 2016-05-06
    historical
14. 2015-06-12
    listed $45,000
15. 2014-06-10
    historical
16. 2013-08-23
    listed $49,500

ⓘ 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: $3,214 · $268/mo
• Projected year-2 tax: $3,214 · $268/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 · 0% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 2/10 Low 7 d/yr ≥93°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

Taxation est. · year 1

• Rental income: $25,080
• − Mortgage interest: −$4,481
• − Property taxes: −$3,214
• − Insurance: −$400
• − Repairs & maintenance: −$2,006
• − Management: −$2,006
• − Depreciation: −$2,327
• Taxable income: $10,645
• Est. tax owed @ 24.0%: −$2,555
• After-tax cash flow: $8,610/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.

Condition & rehab AI · 1 photo

Good 75/100 Cosmetic rehab Est. rehab $11,495–$34,485 screening

This two-family home is in good condition with recent updates and improvements. It is well-maintained and ready for immediate rental or resale.

Value-add opportunities

• Both Painting exterior and interior — Fresh paint enhances curb appeal and interior aesthetics ↑
• Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more tenants ↑
• Rental HVAC maintenance and tune-up — Ensures efficient operation and reduces utility costs ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 44/100

Zoned Schools

Elementary Madill School F NY #1,361/2,108 Nat'l #17,861/41,679 High Ogdensburg Free Academy D- NY #1,030/1,100 Nat'l #6,809/17,239

Schools (NCES district)

• District: Ogdensburg City School District
• NCES district ID: 3621660
• Math proficiency: 34% ▼ -15.00%
• Reading proficiency: 46% ▲ 6.00%
• Median HH income: $38,253
• Composite: 33.33/100
• National rank: #5497
• State rank: #531 of 590 in NY

C Composite livability gradescore 66/100

Livability — Ogdensburg

• Score: 66/100
• State rank: #624
• US rank: #11365

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Ogdensburg, NY
• County: St. Lawrence · 110,027 people
• Population (ZIP): 15,615
• Household income: $66,488
• Rent vs Own: 26.3% rent · 73.7% own
• Severe rent burden: 2% of renters

---

Population outlook (St. Lawrence County) Hauer SSP2

• Today (2025): 110,027 people
• By 2030: 107,455 · -2.3%
• By 2040: 100,492 · -8.7%
• By 2050: 94,254 · -14.3%
• By 2075: 80,175 · -27.1%
• By 2100: 63,140 · -42.6%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (91%)
• Race & ethnicity: White 91% Black 4% Two or more races 3% Hispanic / Latino 2%
• Common ancestry: Lithuanian 10% Polish 6% Slovak 3%
• Foreign-born: 3% · Canada, China, Jamaica
• Languages at home: 89% English-only · German/W. Germanic 9% Spanish 1%

---

Political lean MEDSL · St. Lawrence

• 2024 margin: R (+18.0) · D 41.0% · R 59.0%
• 2008→2024 swing: -34.3pp toward R · 2008: 16.3pp · 2024: -18.0pp
• All cycles: 2024: R+18.0 2020: R+11.7 2016: R+10.8 2012: D+16.6 2008: D+16.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 1.07%
• Current HPI: 264.0261
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.60%
• F500 in state: 92

---

Industry mix (Fortune 500 HQ in NY)

Industry	F500 HQs	Revenue
▸Financial Services	10	$950B
▸Consumer Goods	9	$162B
▸Insurance	4	$225B
▸Telecommunications	2	$144B
▸Pharmaceuticals	2	$112B
▸Media / Entertainment	2	$69B

Property features AI

Exterior

• Parking: Paved parking
• Utilities: Public waterPublic sewer
• Home design: Multi-family residential income property2 stories
• Construction: Vinyl siding
• Exterior features: Metal roofShingle roof

Interior

• Kitchen: Gas cooktopElectric cooktopMicrowaveRefrigerator
• Flooring: CarpetLaminateVinyl
• Bathrooms: 2 full bathrooms1 half bathroom
• Heating & cooling: Forced air heatingNatural gas heating
• Interior features: Insulated windowsGas water heaterMicrowaveRefrigeratorElectric cooktopGas cooktop

Price history

+61.6% since first listed

8 events — show timeline

• 2026-08-03 Listed $79,999 SLCMLS
• 2026-06-06 Listing Removed — CNYIS
• 2025-10-28 Listed $79,900 CNYIS
• 2025-06-06 Listed $79,900 SLCMLS
• 2016-05-06 Listing Removed — CNYIS
• 2015-06-12 Listed $45,000 CNYIS
• 2014-06-10 Listing Removed — CNYIS
• 2013-08-23 Listed $49,500 CNYIS

Property tax history

+8.7%/yr

Latest (2025): $3,214 · -37.8% YoY. Source: county tax records.