CashFlowRE
Sign in Sign up
130 Berger Ave 🏷️ Likely Rental
A Composite 85.63
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

130 Berger Ave · Syracuse, NY 13205
4 bd · 2.0 ba · 1,760 sqft · SingleFamily public records · 173 Days on market
Built 1910 3,102 sqft lot $45/sqft · 48% below area Est $153k · 48% under

🖨 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

HARDWOOD FLOORSOPEN PORCHESOFF-STREET PARKINGTWO UNITS

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 $80,000 price doesn't fit this home's estimated sale value (~$153,303) and the remarks read like a rental — treat the cards below with caution.

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.
Recommended offer $70,400 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1910 — 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
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

5-year hold
IRR
75.9%
Equity multiple
6.36×
Total profit
$120,003
Equity at exit
$72,070
10-year hold
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
NYC rent stabilization (~1M units); 2019 HSTPA strengthened tenant rights; courts deeply backlogged.

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

Break-even rent $656
Max offer price $80,000
Occupancy floor 40%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-01
    statusdays on market $80,000 Pending 173 DOM
  2. 2026-05-31
    days on market $80,000 Active 172 DOM
  3. 2026-05-30
    days on market $80,000 Active 171 DOM
  4. 2026-04-08
    price $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.

  5. 2026-03-26
    price $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.

  6. 2026-02-06
    price $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.

  7. 2026-01-06
    price $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.

  8. 2025-12-10
    listed $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.

  9. 2004-03-10
    soldstatus $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
combined federal + state — saved on this device
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

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

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

Price history

+146.2% since first listed
6 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%/yr

Latest (2025): $788 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…