🏷️ Likely Rental
130 Berger Ave · Syracuse, NY
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.24%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $691 – $1,283
Heat risk 3/10 · Minor
- Hot days now (above 95°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- 0.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +10.0/10.0
- Livability +3.9/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +1.8/10.0
$80,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to 130 Berger Ave! This 2-story home features hardwood floors, open porches, and off-street parking. The property could use some light TLC, but it has solid bones and lots of potential! It is currently used as two units but sold as a single-family; tenants in place. Buyer responsible for any tenant and city compliance steps.
Key facts
- Open porches
- Two units
- Off-street parking
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath single-family listed at $80k.
Deal economics
- At list price, monthly cash flow is $1k ($14k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $80k).
- Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
- Cap rate 24.3% vs local median 8.2% in Syracuse — 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 77/100 on livability (#187 in NY, #2,869 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, crime F, employment D-.
- Syracuse City School District (urban): math 18% / reading 26% proficiency, ranked #590 of 590 in NY (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: 67 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).
Forward outlook
- In year one you build about $9k of equity ($553 loan paydown + $8k appreciation (10.0% local appreciation)).
- Onondaga County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
- At projected returns (10.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~1 year — after that, you're playing with house money.
- By year 4, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 173 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
- Current owner paid $32k; list at $80k implies a 146% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 173 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 2.72% ✓
- Cap rate
- 24.29%
- Cash-on-cash
- 64.28%
- DSCR
- 3.86
- GRM
- 3.1
CMA / ARV
- ARV (median comp)
- $153,303
- List price
- $80,000
- Delta
- -47.82%
- 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 |
|---|---|---|---|---|---|---|---|
| 2725 Midland Ave | 0.38mi | 4/1.5 | 1,794 (+2%) | 2mo | $119,000 | $66 | 76 |
| 2331 Midland Ave | 0.33mi | 4/1.5 | 1,664 (-6%) | 3mo | $90,000 | $54 | 71 |
| 504 W Newell St | 0.08mi | 3/1.0 (-1) | 1,545 (-12%) | 0mo | $110,000 | $71 | 66 |
| 875 W Lafayette Ave | 0.23mi | 4/1.0 | 1,568 (-11%) | 4mo | $160,000 | $102 | 64 |
| 3628 S Salina St | 0.66mi | 4/2.0 | 1,813 (+3%) | 8mo | $85,000 | $47 | 58 |
| 185 Clyde Ave | 0.49mi | 5/2.0 (+1) | 1,608 (-9%) | 6mo | $127,500 | $79 | 53 |
| 129 W Pleasant Ave | 0.52mi | 4/1.5 | 1,532 (-13%) | 4mo | $160,000 | $104 | 49 |
| 1330 Midland Ave | 0.69mi | 4/1.0 | 1,870 (+6%) | 8mo | $85,000 | $45 | 47 |
| 183 W Ostrander Ave | 0.51mi | 4/1.0 | 1,519 (-14%) | 4mo | $63,000 | $41 | 46 |
| 104 Hutchinson Ave | 0.49mi | 4/1.5 | 2,016 (+14%) | 7mo | $177,500 | $88 | 45 |
| 3315 S Salina St | 0.68mi | 3/1.0 (-1) | 1,886 (+7%) | 3mo | $45,500 | $24 | 44 |
| 3321 S Salina St | 0.69mi | 4/2.0 | 1,566 (-11%) | 9mo | $128,000 | $82 | 42 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
10.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 75.9%
- Equity multiple
- 6.36×
- Total profit
- $120,003
- Equity at exit
- $72,070
- IRR
- 69.9%
- Equity multiple
- 14.09×
- Total profit
- $293,315
- Equity at exit
- $155,422
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
ZIP-level market 13205
- Home prices YoY
- 3.0%
- Active inventory
- 67
- Price-to-rent
- 3.1×
Monthly cashflow live
- Estimated rent
- $2,175 high interval (Pro) →
- Mortgage (P&I)
- −$420
- Tax from tax record
- −$66 /mo · $788/yr
- Insurance
- −$33
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$457
- Net cashflow
- $1,200
Break-even live
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
- 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 7 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2331 Midland Ave Syracuse, NY | 4.0 | 1.5 | 1664 | $2,300 | $1.38 | 21d | 1 | 0.31mi |
| 1330 Midland Ave Syracuse, NY | 4.0 | 1.0 | 1870 | $2,000 | $1.07 | 21d | 1 | 0.67mi |
| 147 E Matson Ave Syracuse, NY | 3.0 | 2.5 | 1421 | $2,000 | $1.41 | 21d | 1 | 0.74mi |
| 269 W Borden Ave Syracuse, NY | 4.0 | 1.5 | 1800 | $650 | $0.36 | 21d | 1 | 0.74mi |
| 102 Newbury Hollow Ln Syracuse, NY | 3.0 | 2.0 | 2000 | $2,300 | $1.15 | 43d | 1 | 1.01mi |
| 154 Seeley Ave Syracuse, NY | 4.0 | 1.0 | 1312 | $2,100 | $1.60 | 13d | 1 | 1.06mi |
| 259 Robert Dr Syracuse, NY | 3.0 | 1.5 | 1350 | $699 | $0.52 | 43d | 1 | 1.33mi |
Listing history 9 events
-
2026-06-01statusdays on market $80,000 Pending 173 DOM
-
2026-05-31days on market $80,000 Active 172 DOM
-
2026-05-30days on market $80,000 Active 171 DOM
-
2026-04-08price $80,000 334-char remark
Show marketing remark (334 chars)
Welcome to 130 Berger Ave! This 2-story home features hardwood floors, open porches, and off-street parking. The property could use some light TLC, but it has solid bones and lots of potential! It is currently used as two units but sold as a single-family; tenants in place. Buyer responsible for any tenant and city compliance steps.
-
2026-03-26price $85,000 334-char remark
Show marketing remark (334 chars)
Welcome to 130 Berger Ave! This 2-story home features hardwood floors, open porches, and off-street parking. The property could use some light TLC, but it has solid bones and lots of potential! It is currently used as two units but sold as a single-family; tenants in place. Buyer responsible for any tenant and city compliance steps.
-
2026-02-06price $93,000 334-char remark
Show marketing remark (334 chars)
Welcome to 130 Berger Ave! This 2-story home features hardwood floors, open porches, and off-street parking. The property could use some light TLC, but it has solid bones and lots of potential! It is currently used as two units but sold as a single-family; tenants in place. Buyer responsible for any tenant and city compliance steps.
-
2026-01-06price $100,000 334-char remark
Show marketing remark (334 chars)
Welcome to 130 Berger Ave! This 2-story home features hardwood floors, open porches, and off-street parking. The property could use some light TLC, but it has solid bones and lots of potential! It is currently used as two units but sold as a single-family; tenants in place. Buyer responsible for any tenant and city compliance steps.
-
2025-12-10$108,000 Active 334-char remark
Show marketing remark (334 chars)
Welcome to 130 Berger Ave! This 2-story home features hardwood floors, open porches, and off-street parking. The property could use some light TLC, but it has solid bones and lots of potential! It is currently used as two units but sold as a single-family; tenants in place. Buyer responsible for any tenant and city compliance steps.
-
2004-03-10soldstatus $32,500
ⓘ 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
- $788 · $66/mo
- Projected year-2 tax
- $1,070 · $89/mo
- Expected delta
- +$282/yr (+$23/mo · 35.7%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 3/10 Moderate 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
- Wind 1/10 Low 0% 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
- $26,103
- − Mortgage interest
- −$4,481
- − Property taxes
- −$788
- − Insurance
- −$400
- − Repairs & maintenance
- −$2,088
- − Management
- −$2,088
- − Depreciation
- −$2,327
- Taxable income
- $13,930
- Est. tax owed @ 24.0%
- −$3,343
- After-tax cash flow
- $11,055/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
- Syracuse City School District
- NCES district ID
- 3628590
- Math proficiency
- 18% ▼ -5.00%
- Reading proficiency
- 26% ▬ 0.00%
- Median HH income
- $32,097
- Composite
- 17.83/100
- National rank
- #9007
- State rank
- #590 of 590 in NY
Livability — Syracuse
- Score
- 77/100
- State rank
- #187
- US rank
- #2869
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Syracuse, NY
- City population
- 152,627
- Population (ZIP)
- 18,562
Population outlook (Onondaga County) Hauer SSP2
- Today (2025)
- 467,894 people
- By 2030
- 463,381 · -1.0%
- By 2040
- 447,697 · -4.3%
- By 2050
- 426,399 · -8.9%
- By 2075
- 373,661 · -20.1%
- By 2100
- 307,967 · -34.2%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.67)
- Race & ethnicity
- Black 44% White 37% Two or more races 10% Hispanic / Latino 6% Asian 3%
- Hispanic origin (detail)
- Puerto Rican 4%
- Common ancestry
- Romanian 2% Italian 2% Swiss 1%
- Foreign-born
- 9% · Canada, China, Vietnam
- Languages at home
- 87% English-only · Spanish 5% Arabic 1% Other Indo-European 1%
Political lean MEDSL · Onondaga
- 2024 margin
- D (+17.3) · D 58.6% · R 41.4%
- 2008→2024 swing
- -3.0pp toward R · 2008: 20.3pp · 2024: 17.3pp
- All cycles
- 2024: D+17.3 2020: D+20.6 2016: D+12.8 2012: D+21.1 2008: D+20.3
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 10.12%
- Current HPI
- 345.8854
- 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 |
|
||
Price history
+146.2% since first listed6 events — show timeline
- 2026-04-08 Price Changed $80,000 CNYIS
- 2026-03-26 Price Changed $85,000 CNYIS
- 2026-02-06 Price Changed $93,000 CNYIS
- 2026-01-06 Price Changed $100,000 CNYIS
- 2025-12-10 Listed $108,000 CNYIS
- 2004-03-10 Sold (Public Records) $32,500 Public Records
Property tax history
-0.1%/yrLatest (2025): $788 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…