CashFlowRE
Sign in Sign up
614 Turin St Duplex
B+ Composite 76.65
Why this score? — see what drove the B+ 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
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,900

614 Turin St · Rome, NY 13440
5 bd · 2.0 ba · 2,072 sqft · MultiFamily public records · 19 Days on market
Built 1889 0.42 ac lot Est $215k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

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

Listing remarks

This spacious 2-unit property offers plenty of room both inside and out! Situated on a generous lot with a large yard and oversized parking area, there's ample space for tenants, guests, and everyday convenience. A welcoming covered front porch adds charm and curb appeal, while both apartments feature spacious mudroom-style entry areas at the rear of the home. The first-floor apartment offers 2 bedrooms, a living room, dining room, kitchen, and a full bathroom with a tub. Upstairs, you'll find a 3-bedroom apartment with a living room, dining room, kitchen, full bathroom with a tub, and a large pantry. One of the upstairs bedrooms can be accessed either through the apartment or from the mudr

Key facts

  • Covered front porch
  • Large yard
  • Large pantry

Tags

LARGE YARDOVERSIZED PARKING AREACOVERED FRONT PORCHMUDROOM STYLE ENTRYLARGE PANTRYFLEXIBLE BEDROOM ACCESS

Property features AI

Finance

  • Other: Two-unit building; Two separate electric meters, one shared gas meter
  • Financial info: Owner pays grounds care, heat, snow removal, trash collection and water; Operating expenses include fuel, insurance, snow removal, trash, and water/sewer

Exterior

  • Parking: Two or more off-street parking spaces
  • Utilities: Public water connected; Sewer connected
  • Home design: 2-story property; Existing/resale condition
  • Construction: Aluminum and wood siding
  • Exterior features: Rectangular lot (approximately 0.42 acres); Near public transit

Interior

  • Bathrooms: 2 full bathrooms
  • 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 1×2bd/1.0ba + 1×3bd/1.0ba units multifamily listed at $175k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive. Per door: $760/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $175k).
  • Recommended offer: $172k (1.5% below list) — sets the bar for market timing.
  • Cap rate 16.7% vs local median 5.6% in Rome — 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 64/100 on livability (#722 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, schools F, amenities F.
  • Rome City School District (town): math 35% / reading 46% proficiency, ranked #516 of 590 in NY (top 88%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 272 active listings in the ZIP; 204 units permitted in Oneida County in 2024 (68 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 $5k of value loss. Plan a longer hold.
  • Oneida County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1889 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $172,276 (1.5% below list)

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 1889 — 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. Schools are F-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. 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 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
1.99%
Cap rate
16.72%
Cash-on-cash
37.25%
DSCR
2.66
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$215,488
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
425 W Bloomfield St 0.67mi 4/2.0 (-1) 2,106 (+2%) 20mo $218,000 $104 44
418 W Bloomfield St 0.65mi 5/2.0 2,378 (+15%) 18mo $144,000 $61 30

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

Projected returns pro-forma

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

5-year hold
IRR
33.2%
Equity multiple
2.40×
Total profit
$68,554
Equity at exit
$26,078
10-year hold
IRR
40.2%
Equity multiple
4.77×
Total profit
$184,645
Equity at exit
$15,122

Cash invested: $48,972 (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 13440

Home prices YoY
-8.0%
Active inventory
272
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$3,480 high interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$239 /mo · $2,866/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$731
Net cashflow
$1,520

Break-even live

Break-even rent $1,556
Max offer price $174,900
Occupancy floor 51%

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,740
1× unit 3 1 $1,740
Total (2 units) $3,480

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
$43,725
Closing costs
$5,247
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 15 events

  1. 2026-06-18
    days on market $174,900 Active 19 DOM
  2. 2026-06-17
    days on market $174,900 Active 18 DOM
  3. 2026-06-16
    days on market $174,900 Active 17 DOM
  4. 2026-06-15
    days on market $174,900 Active 16 DOM
  5. 2026-06-13
    days on market $174,900 Active 14 DOM
  6. 2026-06-12
    days on market $174,900 Active 13 DOM
  7. 2026-06-09
    days on market $174,900 Active 10 DOM
  8. 2026-06-08
    days on market $174,900 Active 9 DOM
  9. 2026-06-07
    days on market $174,900 Active 8 DOM
  10. 2026-06-07
    days on market $174,900 Active 7 DOM
  11. 2026-06-04
    days on market $174,900 Active 4 DOM
  12. 2026-06-02
    days on market $174,900 Active 3 DOM
  13. 2026-06-01
    days on market $174,900 Active 2 DOM
  14. 2026-05-31
    remarks 699-char remark
  15. 2026-05-31
    listed $174,900 Active 1 DOM

ⓘ 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
$2,866 · $239/mo
Projected year-2 tax
$2,911 · $243/mo
Expected delta
+$45/yr (+$4/mo · 1.6%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$41,760
− Mortgage interest
−$9,797
− Property taxes
−$2,866
− Insurance
−$874
− Repairs & maintenance
−$3,341
− Management
−$3,341
− Depreciation
−$5,088
Taxable income
$16,453
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,949
After-tax cash flow
$14,295/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
Rome City School District
NCES district ID
3624900
Math proficiency
35% ▼ -4.00%
Reading proficiency
46% ▲ 10.00%
Median HH income
$46,406
Composite
34.52/100
National rank
#5178
State rank
#516 of 590 in NY

Livability — Rome

Score
64/100
State rank
#722
US rank
#13676

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rome, NY
City population
41,418
Population (ZIP)
41,273

Population outlook (Oneida County) Hauer SSP2

Today (2025)
225,223 people
By 2030
220,384 · -2.1%
By 2040
209,071 · -7.2%
By 2050
197,920 · -12.1%
By 2075
175,541 · -22.1%
By 2100
148,491 · -34.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 7% Two or more races 6% Black 4% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Romanian 9% Lithuanian 4% Slovak 1%
Foreign-born
3% · Canada, China
Languages at home
94% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Oneida

2024 margin
Strong R (+21.3) · D 39.4% · R 60.6%
2008→2024 swing
-15.2pp toward R · 2008: -6.1pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+15.5 2016: R+21.1 2012: R+5.3 2008: R+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.58%
Current HPI
339.3589
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

1 event — show timeline
  • 2026-05-30 Listed $174,900 CNYIS

Property tax history

+1.7%/yr

Latest (2025): $2,866 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…