CashFlowRE
Sign in Sign up
348 Lenox Ave
C Composite 57.83
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 +23.8/30.0
  • DSCR +7.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Schools +4.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

348 Lenox Ave · Oneida, NY 13421
4 bd · 2.0 ba · 2,210 sqft · Townhouse public records · 254 Days on market
Built 1901 3,484 sqft lot

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

Listing remarks MLS

Duplex with two bedrooms on each side. One apartment is vacant if owner occupancy is desired. One apartment has an additional 1/2 bath. All separate utilities including water. Outside entrance to basement as well as interior access from each apartment to basement. Plenty of black topped parking.

Key facts

  • Large deck
  • Full basement
  • Outside entrance

Tags

TWO SEPARATE APARTMENTSFULL BASEMENTOUTSIDE ENTRANCEBLACK-TOPPED PARKING AREALARGE DECK

Property features AI

Finance

  • Financial info: Tenants pay all utilities; Operating expenses include maintenance and trash

Exterior

  • Parking: Two or more off-street parking spaces
  • Utilities: Public water connected; Sewer connected; High-speed internet available; Circuit breaker electrical service
  • Home design: Two-story building; Residential two-unit zoning; Existing construction
  • Construction: Vinyl siding; Asphalt roof; Stone foundation; Built as existing (year built details listed as existing)
  • Exterior features: Deck

Interior

  • Kitchen: Each unit includes an oven/range and refrigerator; Dining area open to living room in each unit
  • Bedrooms: Two 2-bedroom units
  • Flooring: Carpet; Vinyl; Varies by area
  • Bathrooms: One unit with 1 full bathroom; One unit with 1 full bathroom and 1 half bathroom; Total of 2 full bathrooms and 1 half bathroom in the building
  • Heating & cooling: Gas forced-air heating
  • Interior features: Full basement
  • Laundry & utility: Gas water heater

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-bed/2.0-bath townhouse listed at $149k.

Deal economics

  • At list price, monthly cash flow is $286 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $131k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 4.0% in Oneida — 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 61/100 on livability (#924 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, employment C-, health & safety C-.
  • Oneida City School District (town): math 43% / reading 54% proficiency, ranked #421 of 590 in NY (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 67 active listings in the ZIP; 137 units permitted in Madison County in 2024 (46 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Madison County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 254 days — a 12% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask is 12317% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $67k; list at $149k implies a 122% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 254 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 1901 — 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. 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?
  6. 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.
  7. 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.
  8. 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
1.17%
Cap rate
8.59%
Cash-on-cash
8.22%
DSCR
1.37
GRM
7.1

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
-3.8%
Equity multiple
0.86×
Total profit
$-5,879
Equity at exit
$22,216
10-year hold
IRR
6.0%
Equity multiple
1.45×
Total profit
$18,587
Equity at exit
$12,883

Cash invested: $41,720 (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 13421

Home prices YoY
-5.1%
Active inventory
67
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,749 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$252 /mo · $3,030/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$286

Break-even live

Break-even rent $1,387
Max offer price $149,000
Occupancy floor 79%

Sensitivity live

Price -10% $370 -5% $328 +0% $286 +5% $244 +10% $201
Rent -10% $148 -5% $217 +0% $286 +5% $355 +10% $424
Rate -1.0pp $361 -0.5pp $324 base $286 +0.5pp $247 +1.0pp $208

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
$37,250
Closing costs
$4,470
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 12 events

  1. 2026-04-17
    status Pending
  2. 2026-02-11
    historical $1,200
  3. 2026-02-01
    listed $1,200
  4. 2025-12-02
    price $149,000
  5. 2025-10-01
    price $159,999
  6. 2025-09-30
    price $154,900
  7. 2025-08-06
    listed $159,999 Active
  8. 2023-05-16
    soldstatus $67,000
  9. 2023-05-11
    soldstatus $67,000 Closed Sale or Rented 296-char remark
    Show marketing remark (296 chars)

    Duplex with two bedrooms on each side. One apartment is vacant if owner occupancy is desired. One apartment has an additional 1/2 bath. All separate utilities including water. Outside entrance to basement as well as interior access from each apartment to basement. Plenty of black topped parking.

  10. 2023-03-20
    status Under Contract- Do Not Show 296-char remark
    Show marketing remark (296 chars)

    Duplex with two bedrooms on each side. One apartment is vacant if owner occupancy is desired. One apartment has an additional 1/2 bath. All separate utilities including water. Outside entrance to basement as well as interior access from each apartment to basement. Plenty of black topped parking.

  11. 2023-02-23
    price $69,000 296-char remark
    Show marketing remark (296 chars)

    Duplex with two bedrooms on each side. One apartment is vacant if owner occupancy is desired. One apartment has an additional 1/2 bath. All separate utilities including water. Outside entrance to basement as well as interior access from each apartment to basement. Plenty of black topped parking.

  12. 2022-12-02
    listed $77,900 Active 296-char remark
    Show marketing remark (296 chars)

    Duplex with two bedrooms on each side. One apartment is vacant if owner occupancy is desired. One apartment has an additional 1/2 bath. All separate utilities including water. Outside entrance to basement as well as interior access from each apartment to basement. Plenty of black topped parking.

ⓘ 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
$3,030 · $252/mo
Projected year-2 tax
$3,030 · $252/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 17 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
$20,988
− Mortgage interest
−$8,346
− Property taxes
−$3,030
− Insurance
−$745
− Repairs & maintenance
−$1,679
− Management
−$1,679
− Depreciation
−$4,335
Taxable income
$1,174
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$282
After-tax cash flow
$3,147/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
Oneida City School District
NCES district ID
3600013
Math proficiency
43% ▼ -11.00%
Reading proficiency
54% ▲ 12.00%
Median HH income
$45,791
Composite
41.1/100
National rank
#3568
State rank
#421 of 590 in NY

Livability — Oneida

Score
61/100
State rank
#924
US rank
#18033

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oneida, NY
City population
12,742
Population (ZIP)
12,742

Population outlook (Madison County) Hauer SSP2

Today (2025)
69,528 people
By 2030
66,599 · -4.2%
By 2040
59,814 · -14.0%
By 2050
52,842 · -24.0%
By 2075
39,167 · -43.7%
By 2100
28,442 · -59.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 5% Romanian 4% Iranian 2%
Foreign-born
1% · Canada, China
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Madison

2024 margin
R (+13.1) · D 43.5% · R 56.5%
2008→2024 swing
-13.9pp toward R · 2008: 0.9pp · 2024: -13.1pp
All cycles
2024: R+13.1 2020: R+10.6 2016: R+15.9 2012: D+0.3 2008: D+0.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -13.30%
Current HPI
248.3909
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

-98.5% since first listed
12 events — show timeline
  • 2026-04-17 Pending CNYIS
  • 2026-02-11 Rental Removed $1,200 CNYIS
  • 2026-02-01 Listed for Rent $1,200 CNYIS
  • 2025-12-02 Price Changed $149,000 CNYIS
  • 2025-10-01 Price Changed $159,999 CNYIS
  • 2025-09-30 Price Changed $154,900 CNYIS
  • 2025-08-06 Listed $159,999 CNYIS
  • 2023-05-16 Sold (Public Records) $67,000 Public Records
  • 2023-05-11 Sold (MLS) $67,000 CNYIS
  • 2023-03-20 Pending CNYIS
  • 2023-02-23 Price Changed $69,000 CNYIS
  • 2022-12-02 Listed $77,900 CNYIS

Property tax history

+1.8%/yr

Latest (2025): $3,030 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…