CashFlowRE
Sign in Sign up
1990 Ridge Rd Fourplex
C Composite 58.22
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 +23.2/30.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.0/10.0
  • Schools +5.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$675,000

1990 Ridge Rd · Ontario, NY 14519
8 bd · 4.0 ba · 6,260 sqft · MultiFamily · 2 Days on market
Built 1875 6,098 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

2 story building 4560 sf. 4 Rental's all tenant occupied. Also see 1988 Ridge right next door. MLS 418135 single family listed for $99,600

Key facts

  • Spacious yard
  • Rear deck
  • 6,098 sq ft lot

Tags

UPDATED MULTIFAMILY PROPERTYSTRONG RENTAL POTENTIALREAR DECKSPACIOUS YARDDEDICATED TENANT STORAGECOIN-OPERATED WASHER AND DRYER

Property features AI

Finance

  • Other: Property configured as a 4-unit building; 4 total units and 4 units in community; Single gas meter for property; Single electric meter for property
  • Financial info: Operating expenses include insurance, trash, utilities, and water/sewer; Owner pays: other/see remarks (some owner-paid items noted); Rent includes: see remarks

Exterior

  • Parking: See remarks for parking details
  • Utilities: Public water connected; Sewer connected
  • Home design: Two-story building; Resale property
  • Construction: Vinyl siding; Copper plumbing; Asphalt and rolled/hot mop roofing; Existing (previously built)
  • Exterior features: Deck; Irregular lot shape; Lot dimensions approximately 43 x 165

Interior

  • Kitchen: Appliances: water heater (other kitchen appliance details listed as 'See Remarks')
  • Bedrooms: 4 full bathrooms noted (property has multiple units; see Bathrooms for details)
  • Flooring: Carpet; Vinyl; Varies
  • Bathrooms: 4 full bathrooms
  • Heating & cooling: Gas heating; Baseboard heating; Has heating
  • Interior features: Ceiling fans; Egress windows in basement; Other/see remarks (additional interior details noted)
  • Laundry & utility: Utilities and some equipment referenced under remarks

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 4 × 2-bed/1.0-bath units multifamily listed at $675k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive. Per door: $307/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $675k).
  • Cap rate 8.5% vs local median 3.3% in Ontario — 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 71/100 on livability (#385 in NY) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, cost of living B+; Watch: commute D, amenities F, health & safety D-.
  • Wayne Central School District (suburban): math 57% / reading 68% proficiency, ranked #194 of 590 in NY (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 87 active listings in the ZIP; 259 units permitted in Wayne County in 2024 (90 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $20k of value loss. Plan a longer hold.
  • Wayne County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 22y 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 $65k; list at $675k implies a 938% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1875 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $675,000

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 1875 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.10%
Cap rate
8.47%
Cash-on-cash
7.79%
DSCR
1.35
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-4.4%
Equity multiple
0.84×
Total profit
$-31,115
Equity at exit
$100,645
10-year hold
IRR
5.3%
Equity multiple
1.39×
Total profit
$73,995
Equity at exit
$58,362

Cash invested: $189,000 (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 14519

Home prices YoY
-26.1%
Active inventory
87
Price-to-rent
30.2×

Monthly cashflow live

Estimated rent
$7,458 medium interval (Pro) →
Mortgage (P&I)
$3,540
Tax est. 1.5%
$844 /mo · $10,125/yr
Insurance
$281
HOA
$0
Vacancy / Maint / Mgmt
$1,566
Net cashflow
$1,227

Break-even live

Break-even rent $5,905
Max offer price $675,000
Occupancy floor 79%

Sensitivity live

Price -10% $1,694 -5% $1,460 +0% $1,227 +5% $994 +10% $761
Rent -10% $638 -5% $932 +0% $1,227 +5% $1,522 +10% $1,816
Rate -1.0pp $1,567 -0.5pp $1,399 base $1,227 +0.5pp $1,052 +1.0pp $874

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

UnitsBedsBathsEst. rent
Total (4 units) $7,458

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
$168,750
Closing costs
$20,250
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 18 events

  1. 2026-06-21
    days on marketlisting id $675,000 Active 2 DOM
  2. 2026-06-18
    days on market $675,000 Active 57 DOM
  3. 2026-06-17
    days on market $675,000 Active 56 DOM
  4. 2026-06-16
    days on market $675,000 Active 55 DOM
  5. 2026-06-15
    days on market $675,000 Active 54 DOM
  6. 2026-06-13
    days on market $675,000 Active 52 DOM
  7. 2026-06-13
    days on market $675,000 Active 51 DOM
  8. 2026-06-10
    days on market $675,000 Active 49 DOM
  9. 2026-06-09
    days on market $675,000 Active 48 DOM
  10. 2026-06-09
    days on market $675,000 Active 47 DOM
  11. 2026-06-07
    days on market $675,000 Active 46 DOM
  12. 2026-06-03
    days on market $675,000 Active 42 DOM
  13. 2026-06-03
    days on market $675,000 Active 41 DOM
  14. 2026-06-01
    days on market $675,000 Active 40 DOM
  15. 2026-05-31
    days on market $675,000 Active 39 DOM
  16. 2026-04-21
    listed $675,000 Active 1005-char remark
  17. 2004-11-24
    soldstatus $65,000 138-char remark
    Show marketing remark (138 chars)

    2 story building 4560 sf. 4 Rental's all tenant occupied. Also see 1988 Ridge right next door. MLS 418135 single family listed for $99,600

  18. 2004-07-25
    listed $89,500 138-char remark
    Show marketing remark (138 chars)

    2 story building 4560 sf. 4 Rental's all tenant occupied. Also see 1988 Ridge right next door. MLS 418135 single family listed for $99,600

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$89,496
− Mortgage interest
−$37,810
− Property taxes
−$10,125
− Insurance
−$3,375
− Repairs & maintenance
−$7,160
− Management
−$7,160
− Depreciation
−$19,636
Taxable income
$4,230
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,015
After-tax cash flow
$13,709/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
Wayne Central School District
NCES district ID
3630330
Math proficiency
57% ▼ -8.00%
Reading proficiency
68% ▲ 10.00%
Median HH income
$61,193
Composite
54.18/100
National rank
#1378
State rank
#194 of 590 in NY

Livability — Ontario

Score
71/100
State rank
#385
US rank
#6629

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ontario, NY
Population (ZIP)
12,487

Population outlook (Wayne County) Hauer SSP2

Today (2025)
85,662 people
By 2030
81,945 · -4.3%
By 2040
73,735 · -13.9%
By 2050
65,029 · -24.1%
By 2075
47,451 · -44.6%
By 2100
31,574 · -63.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 2% Black 1%
Common ancestry
Iranian 5% Romanian 4% Lithuanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Wayne

2024 margin
Strong R (+23.1) · D 38.5% · R 61.5%
2008→2024 swing
-13.2pp toward R · 2008: -9.9pp · 2024: -23.1pp
All cycles
2024: R+23.1 2020: R+19.6 2016: R+26.1 2012: R+9.3 2008: R+9.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.53%
Current HPI
242.3518
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

+654.2% since first listed
4 events — show timeline
  • 2026-06-19 Listed $675,000 UNYREIS
  • 2026-04-21 Listed $675,000 UNYREIS
  • 2004-11-24 Sold (MLS) $65,000 UNYREIS
  • 2004-07-25 Listed $89,500 UNYREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…