CashFlowRE
Sign in Sign up
8424 Turin Rd
C+ Composite 60.76
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 +22.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.2/10.0
  • 1% rule +4.5/10.0
  • 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

$171,000

8424 Turin Rd · Rome, NY 13440
3 bd · 1.5 ba · 1,728 sqft · SingleFamily public records · 23 Days on market
Built 1950 0.34 ac lot Est $264k · 35% under

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

Listing remarks

This home could really use a little TLC, but it does have a spacious living and dining area, an eat-in kitchen, and a bedroom on the first floor with a full bathroom. The second floor has three more bedrooms and another full bathroom. Plus, there’s a private backyard with beautiful perennial gardens, a two-car detached garage with an attached shed, has a walk up egress, has a shop or hobby space, and includes a room with shelving for storage. Chimney for wood burning fireplace has been capped off, can not use the fireplace in living room. The home is listed as-is, just as you see it.

Key facts

  • Private backyard
  • Perennial gardens
  • Eat-in kitchen

Tags

EAT-IN KITCHENPRIVATE BACKYARDPERENNIAL GARDENSTWO-CAR DETACHED GARAGEATTACHED SHEDSHOP OR HOBBY SPACE

Property features AI

Exterior

  • Parking: Detached garage; Two-car garage
  • Utilities: Electricity connected; Public water connected; Septic tank sewer
  • Home design: Single-story home; Vinyl siding; Metal roof; Block foundation; Existing (not new construction)
  • Construction: Vinyl siding construction; Metal roof; Block foundation; Built previously (existing)
  • Exterior features: Blacktop driveway; Private yard; Covered porch; See remarks; Shed(s) and storage; Rectangular lot; Main thoroughfare frontage; Lot dimensions approximately 65 x 224

Interior

  • Kitchen: Electric oven; Electric range; Microwave; Refrigerator; Pantry; Eat-in kitchen
  • Bedrooms: One bedroom on the main level
  • Flooring: Ceramic tile; Laminate; Vinyl; Varied flooring
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Forced air heating; Electric heating; Oil heating; Central air conditioning; Cooling present; Heating present
  • Interior features: Ceiling fans; Separate formal dining room; Eat-in kitchen; Separate formal living room; Combined living/dining room; Pantry; Storage; Workshop
  • Laundry & utility: Main-level laundry; Laundry in basement; Electric 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 3-bed/1.5-bath single-family listed at $171k.

Deal economics

  • At list price, monthly cash flow is $286 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $162k (5.1% below list).
  • Recommended offer: $162k (5.1% below list) — sets the bar for 1% rule.
  • Cap rate 8.3% vs local median 5.7% 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: 276 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.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($168k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $162,331 (5.1% below list)

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.95%
Cap rate
8.30%
Cash-on-cash
7.16%
DSCR
1.32
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$264,384
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6332 Kolton Dr 0.20mi 4/1.5 (+1) 1,664 (-4%) 11mo $255,000 $153 71
6322 Kolton Dr 0.23mi 3/2.0 1,762 (+2%) 23mo $365,000 $207 65
8615 Turin Rd 0.64mi 3/1.0 1,600 (-7%) 8mo $190,800 $119 49

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
-5.4%
Equity multiple
0.80×
Total profit
$-9,599
Equity at exit
$25,497
10-year hold
IRR
4.2%
Equity multiple
1.31×
Total profit
$14,714
Equity at exit
$14,785

Cash invested: $47,880 (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
276
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,623 medium interval (Pro) →
Mortgage (P&I)
$897
Tax from tax record
$29 /mo · $344/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$286

Break-even live

Break-even rent $1,262
Max offer price $171,000
Occupancy floor 77%

Sensitivity live

Price -10% $383 -5% $334 +0% $286 +5% $42 +10% $-18
Rent -10% $158 -5% $222 +0% $286 +5% $350 +10% $414
Rate -1.0pp $372 -0.5pp $329 base $286 +0.5pp $241 +1.0pp $196

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
$42,750
Closing costs
$5,130
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 17 events

  1. 2026-06-21
    days on market $171,000 Active 23 DOM
  2. 2026-06-18
    price $171,000 Active 21 DOM
  3. 2026-06-18
    days on market $179,900 Active 21 DOM
  4. 2026-06-17
    days on market $179,900 Active 20 DOM
  5. 2026-06-16
    days on market $179,900 Active 19 DOM
  6. 2026-06-15
    days on market $179,900 Active 18 DOM
  7. 2026-06-13
    days on market $179,900 Active 16 DOM
  8. 2026-06-12
    days on market $179,900 Active 15 DOM
  9. 2026-06-09
    days on market $179,900 Active 12 DOM
  10. 2026-06-08
    days on market $179,900 Active 11 DOM
  11. 2026-06-07
    days on market $179,900 Active 10 DOM
  12. 2026-06-07
    days on market $179,900 Active 9 DOM
  13. 2026-06-04
    days on market $179,900 Active 6 DOM
  14. 2026-06-02
    days on market $179,900 Active 5 DOM
  15. 2026-06-01
    days on market $179,900 Active 4 DOM
  16. 2026-05-31
    days on market $179,900 Active 3 DOM
  17. 2026-05-28
    listed $179,900 Active

ⓘ 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
$344 · $29/mo
Projected year-2 tax
$1,617 · $135/mo
Expected delta
+$1,273/yr (+$106/mo · 370.0%)

ⓘ 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 2/10 Low 7 d/yr ≥94°F today · 16 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
$19,480
− Mortgage interest
−$9,579
− Property taxes
−$344
− Insurance
−$855
− Repairs & maintenance
−$1,558
− Management
−$1,558
− Depreciation
−$4,975
Taxable income
$611
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$147
After-tax cash flow
$3,282/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
  • 2026-05-28 Listed $179,900 CNYIS

Property tax history

-11.8%/yr

Latest (2025): $344 · -68.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…