CashFlowRE
Sign in Sign up
146 Lark St
C Composite 59.57
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 +22.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • DSCR +7.0/10.0
  • Rent growth +4.2/5.0
  • Livability +4.0/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +2.0/10.0

$194,900

146 Lark St · Albany, NY 12210
5 bd · 1.0 ba · 2,554 sqft · Townhouse public records · 54 Days on market
Built 1890 1,306 sqft lot $76/sqft · 58% below area

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

Listing remarks

Opportunity knocks in Albany with this spacious 3-level brick home offering 5 bedrooms and 1.5 bathrooms and over 2,500 sq ft of living space. Perfect for buyers looking to build equity and make a home their own. Flexible layout with generously sized rooms and a partially finished basement providing additional usable space. Zoned R2B, offering potential for conversion to a two-family--buyer to verify with the City of Albany. Conveniently located near downtown Albany, major highways, and ongoing neighborhood development. Ideal for owner-occupants or investors. Sold as-is.

Key facts

  • 1,306 sq ft lot
  • Built 1890
  • Listed 53 days

Property features AI

Exterior

  • Utilities: 100 amp electric service; Public water; Public sewer
  • Home design: Single family residence
  • Construction: Brick construction
  • Exterior features: Flat rubber roof

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Four bedrooms on the second level
  • Flooring: Vinyl; Carpet; Hardwood; Laminate
  • Bathrooms: One full bathroom on the second level; One half bathroom on the first level
  • Heating & cooling: Forced air heating
  • Interior features: 10 total rooms; Has fireplace (bedroom)
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 5-bed/1.0-bath townhouse listed at $195k.

Deal economics

  • At list price, monthly cash flow is $311 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).
  • Recommended offer: $189k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 5.7% in Albany — 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 79/100 on livability (#129 in NY, #2,083 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: employment C-, crime F.
  • Albany City School District (urban): math 37% / reading 40% proficiency, ranked #543 of 590 in NY (top 92%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Arbor Hill Elementary School (math 17% / reading 17%, grade F, #2,011 of 2,108 statewide, top 96%, 265 students, 87% FRL); Albany High School (math 74% / reading 67%, grade B+, #710 of 1,100 statewide, top 65%, 2,676 students, 69% FRL).
  • Market conditions: Rents rising fast (+6.9%/yr); 70 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 675 units permitted in Albany County in 2024 (451 in 5+ unit buildings).
  • At $2,348/mo this rent would consume 50% of the median local household income ($56k/yr) (locally 1211% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Albany County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 6.9% rent growth), your $55k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $189,053 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.20%
Cap rate
8.21%
Cash-on-cash
6.85%
DSCR
1.30
GRM
6.9

CMA / ARV

ARV (median comp)
$460,318
List price
$194,900
Delta
-57.66%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11 Henry Johnson Blvd 0.23mi 6/3.5 (+1) 2,422 (-5%) 9mo $492,000 $203 58

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 · 6.86% rent growth · sell at horizon

5-year hold
IRR
-1.0%
Equity multiple
0.96×
Total profit
$-2,118
Equity at exit
$29,060
10-year hold
IRR
12.8%
Equity multiple
2.22×
Total profit
$66,425
Equity at exit
$16,851

Cash invested: $54,572 (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 12210

Home prices YoY
-2.3%
Rents YoY
6.9%
Active inventory
70
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$2,348 medium interval (Pro) →
Mortgage (P&I)
$1,022
Tax from tax record
$440 /mo · $5,284/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$493
Net cashflow
$311

Break-even live

Break-even rent $1,954
Max offer price $194,900
Occupancy floor 82%

Sensitivity live

Price -10% $422 -5% $367 +0% $311 +5% $256 +10% $201
Rent -10% $126 -5% $219 +0% $311 +5% $404 +10% $497
Rate -1.0pp $410 -0.5pp $361 base $311 +0.5pp $261 +1.0pp $210

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
$48,725
Closing costs
$5,847
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
32 1st St Albany, NY 4.0 1.5 1773 $1,850 $1.04 45d 1 0.49mi
257 Quail St Albany, NY 4.0 2.5 2208 $2,800 $1.27 45d 1 0.91mi

Listing history 28 events

  1. 2026-06-21
    days on market $194,900 Active 54 DOM
  2. 2026-06-18
    days on market $194,900 Active 51 DOM
  3. 2026-06-17
    days on market $194,900 Active 50 DOM
  4. 2026-06-16
    days on market $194,900 Active 49 DOM
  5. 2026-06-15
    days on market $194,900 Active 48 DOM
  6. 2026-06-14
    days on market $194,900 Active 46 DOM
  7. 2026-06-10
    days on market $194,900 Active 43 DOM
  8. 2026-06-08
    days on market $194,900 Active 41 DOM
  9. 2026-06-07
    days on market $194,900 Active 40 DOM
  10. 2026-06-03
    days on market $194,900 Active 36 DOM
  11. 2026-06-02
    days on market $194,900 Active 35 DOM
  12. 2026-06-01
    days on market $194,900 Active 34 DOM
  13. 2026-05-31
    days on market $194,900 Active 33 DOM
  14. 2026-05-31
    days on market $194,900 Active 32 DOM
  15. 2026-05-13
    price $194,900 583-char remark
  16. 2026-04-27
    listed $200,000 Active 583-char remark
  17. 2023-04-04
    historical
  18. 2023-02-06
    listed $79,900 Active
  19. 2022-08-05
    historical
  20. 2022-07-22
    price $115,000
  21. 2022-07-19
    price $115,900
  22. 2022-07-13
    price $120,500
  23. 2022-07-06
    price $129,500
  24. 2022-06-22
    price $129,800
  25. 2022-06-09
    price $129,900
  26. 2022-06-01
    listed $139,900 Active
  27. 2016-09-08
    soldstatus $808,500
  28. 2016-04-01
    soldstatus $49,968

ⓘ 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
$5,284 · $440/mo
Projected year-2 tax
$5,284 · $440/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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$28,178
− Mortgage interest
−$10,917
− Property taxes
−$5,284
− Insurance
−$974
− Repairs & maintenance
−$2,254
− Management
−$2,254
− Depreciation
−$5,670
Taxable income
$824
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$198
After-tax cash flow
$3,539/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
Albany City School District
NCES district ID
3602460
Math proficiency
37% ▲ 6.00%
Reading proficiency
40% ▲ 7.00%
Median HH income
$40,568
Composite
32.34/100
National rank
#5744
State rank
#543 of 590 in NY

Livability — Albany

Score
79/100
State rank
#129
US rank
#2083

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Albany, NY
County
Albany County · 196,626 people
City population
116,921
Metro
Albany-Schenectady-Troy, NY
Population (ZIP)
10,297
Household income
$55,843
Rent vs Own
75.3% rent · 24.7% own
Severe rent burden
1211.0

Population outlook (Albany County) Hauer SSP2

Today (2025)
320,794 people
By 2030
327,401 · +2.1%
By 2040
338,218 · +5.4%
By 2050
348,467 · +8.6%
By 2075
381,693 · +19.0%
By 2100
393,809 · +22.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 44% Black 41% Two or more races 7% Hispanic / Latino 7% Asian 3%
Hispanic origin (detail)
Puerto Rican 3% Dominican 2%
Common ancestry
Romanian 4% Lithuanian 2% Serbian 2%
Foreign-born
8% · Canada, China, Vietnam
Languages at home
89% English-only · Spanish 3% French/Haitian/Cajun 2% Other Indo-European 2%

Political lean MEDSL · Albany

2024 margin
Strong D (+25.8) · D 62.9% · R 37.1%
2008→2024 swing
-3.6pp toward R · 2008: 29.4pp · 2024: 25.8pp
All cycles
2024: D+25.8 2020: D+31.4 2016: D+24.3 2012: D+31.0 2008: D+29.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -5.92%
Current HPI
252.3084
Rent YoY
▲ 6.86%
Metro
Albany-Schenectady-Troy, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+290.0% since first listed
14 events — show timeline
  • 2026-05-13 Price Changed $194,900 Global MLS
  • 2026-04-27 Listed $200,000 Global MLS
  • 2023-04-04 Listing Removed Global MLS
  • 2023-02-06 Listed $79,900 Global MLS
  • 2022-08-05 Listing Removed Global MLS
  • 2022-07-22 Price Changed $115,000 Global MLS
  • 2022-07-19 Price Changed $115,900 Global MLS
  • 2022-07-13 Price Changed $120,500 Global MLS
  • 2022-07-06 Price Changed $129,500 Global MLS
  • 2022-06-22 Price Changed $129,800 Global MLS
  • 2022-06-09 Price Changed $129,900 Global MLS
  • 2022-06-01 Listed $139,900 Global MLS
  • 2016-09-08 Sold (Public Records) $808,500 Public Records
  • 2016-04-01 Sold (Public Records) $49,968 Public Records

Property tax history

+1.7%/yr

Latest (2025): $5,284 · -10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…