Duplex
22 Cottage St · Troy, NY
Flood risk 1/10 · Minimal
- FEMA flood zone
- X
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $691 – $1,283
Heat risk 4/10 · Minor
- Hot days now (above 96°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 3/10 · Minor
- Chance of severe wind over 30 yrs
- 6.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the A- 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 +5.7/10.0
- Livability +4.0/5.0
- Rent growth +3.7/5.0
- Condition / age +2.2/5.0
- Appreciation +0.0/10.0
$174,900
🖨 Deal sheet (PDF) 📄 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 MLS
This fantastic duplex offers a great opportunity for owner-occupants or investors, with both units currently vacant and ready for immediate use. Upstairs unit is updated! Don't miss out!
Key facts
- 1,306 sq ft lot
- Parking
- Built 1890
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/1-bath units multifamily listed at $175k. Condition is rated fair.
Deal economics
- At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $602/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $175k).
- Recommended offer: $170k (3.0% below list) — sets the bar for market timing.
- Cap rate 14.6% vs local median 5.2% in Troy — 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 81/100 on livability (#88 in NY, #1,350 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: employment C-, crime F.
- Troy City School District (urban): math 44% / reading 46% proficiency, ranked #467 of 590 in NY (top 79%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Ps 16 (math 52% / reading 52%, grade C-, #988 of 2,108 statewide, top 49%, 248 students, 60% FRL); Troy Middle School (math 22% / reading 43%, grade F, #504 of 729 statewide, top 70%, 786 students, 72% FRL); Troy High School (math 95% / reading 77%, grade A, #347 of 1,100 statewide, top 32%, 1,153 students, 64% FRL) — zoned schools at 65% FRL track the district average.
- Market conditions: Rents rising fast (+4.9%/yr); 374 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 62d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 405 units permitted in Rensselaer County in 2024 (224 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.
- Rensselaer County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
- At projected returns (-3.0% appreciation + 4.9% 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 59 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 11y 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 $119k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.71% ✓
- Cap rate
- 14.56%
- Cash-on-cash
- 29.51%
- DSCR
- 2.31
- GRM
- 4.9
CMA / ARV
- ARV (median comp)
- $259,379
- List price
- $174,900
- Delta
- -32.57%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 22 Cottage St | 0.00mi | 3/2.0 (-1) | 1,488 (0%) | 14mo | $119,000 | $80 | 83 |
| 741 Burden Ave | 0.45mi | 4/2.0 | 1,584 (+6%) | 11mo | $175,000 | $110 | 59 |
| 55 Tyler St | 0.82mi | 4/2.0 | 1,640 (+10%) | 6mo | $165,000 | $101 | 43 |
| 531 2nd St | 0.84mi | 4/2.0 | 1,584 (+6%) | 15mo | $131,250 | $83 | 42 |
| 7 St Lukes Ave | 0.67mi | 4/2.0 | 1,320 (-11%) | 16mo | $215,000 | $163 | 37 |
| 556 2nd St | 0.78mi | 4/2.0 | 1,754 (+18%) | 4mo | $200,000 | $114 | 36 |
| 507 2nd St | 0.90mi | 4/2.0 | 1,672 (+12%) | 16mo | $133,000 | $80 | 31 |
| 201 Broadway | 0.84mi | 5/2.0 (+1) | 1,776 (+19%) | 15mo | $265,000 | $149 | 22 |
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 · 4.88% rent growth · sell at horizon
- IRR
- 26.1%
- Equity multiple
- 2.11×
- Total profit
- $54,130
- Equity at exit
- $26,078
- IRR
- 34.8%
- Equity multiple
- 4.48×
- Total profit
- $170,511
- 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
Active competition Active MLS
- For sale now
- 1 active · 1 under contract
- Months of supply
- 3.0 mo (33%/mo absorbed)
- Median asking
- $210,000 ($146/sqft)
- Median days on market
- 60 d
- This list price
- lowest-priced of the active set
- ARV vs active asking
- +19.5% above current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 12180
- Home prices YoY
- -33.3%
- Rents YoY
- 4.9%
- Active inventory
- 374
- Price-to-rent
- 9.8×
Monthly cashflow live
- Estimated rent
- $2,989 high interval (Pro) →
- Mortgage (P&I)
- −$917
- Tax from tax record
- −$167 /mo · $2,004/yr
- Insurance
- −$73
- HOA
- −$0
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$628
- Net cashflow
- $1,204
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 1 | $2,990 |
| #1 | 2 | 1 | $1,495 |
| #2 | 2 | 1 | $1,495 |
| Total (2 units) | $2,989 | ||
Break-even live
Sensitivity live
| Price | -10% $1,303 | -5% $1,254 | +0% $1,204 | +5% $1,155 | +10% $1,105 |
|---|---|---|---|---|---|
| Rent | -10% $968 | -5% $1,086 | +0% $1,204 | +5% $1,322 | +10% $1,440 |
| Rate | -1.0pp $1,292 | -0.5pp $1,249 | base $1,204 | +0.5pp $1,159 | +1.0pp $1,113 |
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
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 221 Stow Ave Troy, NY | 1.0–2.0 | 1.0 | 825 | $1,548 | $1.88 | 62d | 1 | 0.13mi |
| 6 High St Unit SECOND Troy, NY | 2.0 | 1.0 | 892 | $1,650 | $1.85 | 61d | 1 | 0.19mi |
| 61 Vandenburgh Ave Apt 11 Troy, NY | 2.0 | 1.0 | 850 | $1,400 | $1.65 | 109d | 1 | 0.39mi |
| 56 Thompson St Unit 2 Troy, NY | 3.0 | 1.0 | 1100 | $1,345 | $1.22 | 6d | 1 | 0.55mi |
| 56 Thompson St Unit 1 Troy, NY | 2.0 | 1.0 | 1000 | $1,225 | $1.23 | 6d | 1 | 0.55mi |
| 100 Vandenburgh Pl Troy, NY | 1.0–3.0 | 1.0–1.5 | 1034 | $1,933 | $1.87 | 0d | 10 | 0.55mi |
| 3 Sherman Ave Unit 3 Troy, NY | 3.0 | 1.0 | — | $1,449 | — | 62d | 1 | 0.64mi |
| 3 Sherman Ave #1 Troy, NY | 2.0 | 1.0 | — | $1,199 | — | 6d | 1 | 0.64mi |
| 649 4th St Unit 2 Troy, NY | 3.0 | 1.0 | 1200 | $1,245 | $1.04 | 6d | 1 | 0.70mi |
| 623 4th St Unit 2 Troy, NY | 2.0 | 1.0 | 1000 | $1,275 | $1.27 | 62d | 1 | 0.77mi |
| 619 4th St Unit 1 Troy, NY | 2.0 | 1.0 | — | $1,200 | — | 6d | 1 | 0.78mi |
| 604 4th St Apt 1 Troy, NY | 2.0 | 1.0 | — | $1,275 | — | 6d | 1 | 0.81mi |
| 38 Tyler St Apt 3 Troy, NY | 1.0 | 1.0 | — | $1,199 | — | 6d | 1 | 0.82mi |
| 587 Broadway Menands, NY | 1.0–2.0 | 1.0 | 820 | $1,640 | $2.00 | 61d | 1 | 0.84mi |
| 100 Campbell Ave Unit 2 Troy, NY | 3.0 | 1.0 | 1200 | $1,800 | $1.50 | 5d | 1 | 0.84mi |
| 508 2nd St Troy, NY | 3.0 | 1.0 | 1000 | $1,450 | $1.45 | 62d | 1 | 0.90mi |
| 499 2nd St #2 Troy, NY | 2.0 | 1.0 | 1000 | $1,550 | $1.55 | 5d | 1 | 0.93mi |
| 128 Mann Ave Troy, NY | 2.0 | 1.0 | 800 | $2,045 | $2.56 | 6d | 1 | 0.96mi |
| 610 Broadway Unit 4 Watervliet, NY | 1.0 | 1.0 | 620 | $1,450 | $2.34 | 119d | 1 | 0.97mi |
| 610 Broadway Apt 3 Menands, NY | 1.0 | 1.0 | 700 | $1,450 | $2.07 | 119d | 1 | 0.97mi |
| 10 Idlewild Park #2 Watervliet, NY | 3.0 | 1.0 | 1100 | $1,450 | $1.32 | 5d | 1 | 1.01mi |
| 19 Idlewild Park Watervliet, NY | 1.0 | 1.0 | — | $1,100 | — | 119d | 1 | 1.03mi |
| 19 Idlewild Park Unit 7 Watervliet, NY | 2.0 | 1.0 | 950 | $1,300 | $1.37 | 139d | 1 | 1.03mi |
| 2 Stanton St Troy, NY | 2.0 | 1.0 | — | $2,755 | — | 61d | 1 | 1.05mi |
| 823 Hampton Place Blvd Troy, NY | 2.0 | 2.0 | 1100 | $2,200 | $2.00 | 109d | 1 | 1.07mi |
| 447 3rd St Troy, NY | 2.0 | 1.0 | 950 | $1,300 | $1.37 | 6d | 1 | 1.11mi |
| 509 5th Ave Unit 9 Watervliet, NY | 3.0 | 1.0 | 1100 | $1,800 | $1.64 | 109d | 1 | 1.13mi |
| 640 3rd Ave Unit 2 Watervliet, NY | 2.0 | 1.0 | 700 | $1,150 | $1.64 | 62d | 1 | 1.14mi |
| 429 3rd St Unit 3 Troy, NY | 1.0 | 1.0 | — | $1,195 | — | 119d | 1 | 1.15mi |
| 403 2nd St Troy, NY | 3.0 | 1.0 | 1074 | $1,600 | $1.49 | 6d | 1 | 1.18mi |
| 809 Broadway #2 Watervliet, NY | 3.0 | 1.0 | 1100 | $1,625 | $1.48 | 139d | 1 | 1.20mi |
| 363 1st St Troy, NY | 3.0 | 2.5 | 1408 | $2,100 | $1.49 | 109d | 1 | 1.22mi |
| 363 1st St Troy, NY | 3.0 | 2.5 | 1408 | $2,100 | $1.49 | 116d | 1 | 1.22mi |
| 357 Monroe St Apt 2 Troy, NY | 1.0 | 1.0 | 750 | $1,100 | $1.47 | 62d | 1 | 1.25mi |
| 110 Project Rd Unit 1 Troy, NY | 2.0 | 1.0 | 1000 | $1,300 | $1.30 | 119d | 1 | 1.26mi |
| 929 Broadway Unit 2 Watervliet, NY | 2.0 | 1.0 | — | $1,450 | — | 62d | 1 | 1.26mi |
| 937 Broadway Unit 3 Watervliet, NY | 2.0 | 1.0 | — | $1,200 | — | 139d | 1 | 1.27mi |
| 937 Broadway Apt 7 Watervliet, NY | 1.0 | 1.0 | — | $1,050 | — | 5d | 1 | 1.27mi |
| 380 3rd St Unit 1 Troy, NY | 2.0 | 1.0 | — | $1,200 | — | 3d | 1 | 1.28mi |
| 379 3rd St Troy, NY | 3.0 | 1.0 | 1150 | $1,750 | $1.52 | 61d | 1 | 1.29mi |
Property features AI
Finance
- Financial info
- Two-unit property (multi-family)
Exterior
- Parking
- One parking space
- Utilities
- Public waterPublic sewer
- Home design
- DuplexVinyl siding with other construction materials
- Construction
- Vinyl siding exterior
- Exterior features
- Small lot (approximately 0.03 acres)
Interior
- Bedrooms
- Unit 1: 1 bedroomUnit 2: 2 bedrooms
- Bathrooms
- 2 full bathrooms (one on the first level, one on the second level)
- Heating & cooling
- Forced air heating
- Interior features
- Crawl space basement
Listing history 50 events
-
2026-07-14days on market $174,900 Active 59 DOM
-
2026-07-12days on market $174,900 Active 58 DOM
-
2026-07-11days on market $174,900 Active 57 DOM
-
2026-07-10days on market $174,900 Active 56 DOM
-
2026-07-09days on market $174,900 Active 55 DOM
-
2026-07-07days on market $174,900 Active 53 DOM
-
2026-07-06days on market $174,900 Active 52 DOM
-
2026-07-05days on market $174,900 Active 51 DOM
-
2026-07-04days on market $174,900 Active 50 DOM
-
2026-07-03days on market $174,900 Active 49 DOM
-
2026-07-02days on market $174,900 Active 48 DOM
-
2026-07-01days on market $174,900 Active 47 DOM
-
2026-06-30days on market $174,900 Active 46 DOM
-
2026-06-29days on market $174,900 Active 45 DOM
-
2026-06-28days on market $174,900 Active 44 DOM
-
2026-06-28days on market $174,900 Active 43 DOM
-
2026-06-27days on market $174,900 Active 42 DOM
-
2026-06-25days on market $174,900 Active 40 DOM
-
2026-06-23days on market $174,900 Active 38 DOM
-
2026-06-21days on market $174,900 Active 37 DOM
-
2026-06-18days on market $174,900 Active 34 DOM
-
2026-06-17days on market $174,900 Active 33 DOM
-
2026-06-16days on market $174,900 Active 32 DOM
-
2026-06-15days on market $174,900 Active 31 DOM
-
2026-06-14days on market $174,900 Active 29 DOM
-
2026-06-13days on market $174,900 Active 28 DOM
-
2026-06-10days on market $174,900 Active 26 DOM
-
2026-06-09days on market $174,900 Active 25 DOM
-
2026-06-08days on market $174,900 Active 24 DOM
-
2026-06-07days on market $174,900 Active 23 DOM
-
2026-06-03days on market $174,900 Active 19 DOM
-
2026-06-02days on market $174,900 Active 18 DOM
-
2026-06-01days on market $174,900 Active 17 DOM
-
2026-05-31days on market $174,900 Active 16 DOM
-
2026-05-31days on market $174,900 Active 15 DOM
-
2026-05-15$174,900 Active 116-char remark
-
2025-08-08soldstatus $119,000
-
2025-07-28soldstatus $119,000 Closed 186-char remark
Show marketing remark (186 chars)
This fantastic duplex offers a great opportunity for owner-occupants or investors, with both units currently vacant and ready for immediate use. Upstairs unit is updated! Don't miss out!
-
2025-05-06status Pending 186-char remark
Show marketing remark (186 chars)
This fantastic duplex offers a great opportunity for owner-occupants or investors, with both units currently vacant and ready for immediate use. Upstairs unit is updated! Don't miss out!
-
2025-04-25price $119,000 186-char remark
Show marketing remark (186 chars)
This fantastic duplex offers a great opportunity for owner-occupants or investors, with both units currently vacant and ready for immediate use. Upstairs unit is updated! Don't miss out!
-
2025-04-05price $127,600 186-char remark
Show marketing remark (186 chars)
This fantastic duplex offers a great opportunity for owner-occupants or investors, with both units currently vacant and ready for immediate use. Upstairs unit is updated! Don't miss out!
-
2025-03-12status Active 186-char remark
Show marketing remark (186 chars)
This fantastic duplex offers a great opportunity for owner-occupants or investors, with both units currently vacant and ready for immediate use. Upstairs unit is updated! Don't miss out!
-
2025-03-12price $130,000 186-char remark
Show marketing remark (186 chars)
This fantastic duplex offers a great opportunity for owner-occupants or investors, with both units currently vacant and ready for immediate use. Upstairs unit is updated! Don't miss out!
-
2025-01-29status Pending 186-char remark
Show marketing remark (186 chars)
This fantastic duplex offers a great opportunity for owner-occupants or investors, with both units currently vacant and ready for immediate use. Upstairs unit is updated! Don't miss out!
-
2025-01-21price $140,000 186-char remark
Show marketing remark (186 chars)
This fantastic duplex offers a great opportunity for owner-occupants or investors, with both units currently vacant and ready for immediate use. Upstairs unit is updated! Don't miss out!
-
2024-12-30price $146,000 186-char remark
Show marketing remark (186 chars)
This fantastic duplex offers a great opportunity for owner-occupants or investors, with both units currently vacant and ready for immediate use. Upstairs unit is updated! Don't miss out!
-
2024-12-15$150,000 Active 186-char remark
Show marketing remark (186 chars)
This fantastic duplex offers a great opportunity for owner-occupants or investors, with both units currently vacant and ready for immediate use. Upstairs unit is updated! Don't miss out!
-
2022-08-24status Pending
Show marketing remark (134 chars)
Brick 2 family with off street parking less than 1 mile from college!! Upstairs is vacant and ready for an owner occupy or new tenant!
-
2022-07-31status Active
Show marketing remark (134 chars)
Brick 2 family with off street parking less than 1 mile from college!! Upstairs is vacant and ready for an owner occupy or new tenant!
-
2022-07-30historical
Show marketing remark (134 chars)
Brick 2 family with off street parking less than 1 mile from college!! Upstairs is vacant and ready for an owner occupy or new tenant!
ⓘ 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
- $2,004 · $167/mo
- Projected year-2 tax
- $2,480 · $207/mo
- Expected delta
- +$476/yr (+$40/mo · 23.7%)
ⓘ 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 · 0% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 4/10 Moderate 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
- Wind 3/10 Moderate 6% 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
- $35,868
- − Mortgage interest
- −$9,797
- − Property taxes
- −$2,004
- − Insurance
- −$874
- − Repairs & maintenance
- −$2,869
- − Management
- −$2,869
- − Depreciation
- −$5,088
- Taxable income
- $12,365
- Est. tax owed @ 24.0%
- −$2,968
- After-tax cash flow
- $11,483/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.
Condition & rehab AI · 6 photos
This multi-family property requires moderate renovations, focusing on exterior repairs and landscaping to improve its resale and rental value.
Repairs flagged
- Major exterior siding — significant wear and tear
- Major roof — not visible but likely in need of replacement
Value-add opportunities
- Both paint exterior — enhances curb appeal and value ↑
- Both repair and replace roof — essential for structural integrity and value ↑
- Both landscaping — improves curb appeal and rental value ↑
ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
Schools (NCES district)
- District
- Troy City School District
- NCES district ID
- 3628950
- Math proficiency
- 44% ▲ 6.00%
- Reading proficiency
- 46% ▲ 6.00%
- Median HH income
- $42,143
- Composite
- 37.89/100
- National rank
- #4318
- State rank
- #467 of 590 in NY
Livability — Troy
- Score
- 81/100
- State rank
- #88
- US rank
- #1350
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Troy, NY
- County
- Rensselaer County · 162,400 people
- City population
- 53,479
- Metro
- Albany-Schenectady-Troy, NY
- Population (ZIP)
- 53,479
- Household income
- $75,851
- Rent vs Own
- Severe rent burden
- 12% of renters
Population outlook (Rensselaer County) Hauer SSP2
- Today (2025)
- 162,400 people
- By 2030
- 161,746 · -0.4%
- By 2040
- 158,095 · -2.7%
- By 2050
- 152,966 · -5.8%
- By 2075
- 140,767 · -13.3%
- By 2100
- 124,727 · -23.2%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (70%)
- Race & ethnicity
- White 70% Black 12% Hispanic / Latino 8% Two or more races 8% Asian 5%
- Hispanic origin (detail)
- Mexican 1% Puerto Rican 4%
- Common ancestry
- Romanian 5% Lithuanian 5% Slovak 1%
- Foreign-born
- 10% · Canada, China
- Languages at home
- 88% English-only · Spanish 4% Other Indo-European 2% Arabic 2%
Political lean MEDSL · Rensselaer
- 2024 margin
- Toss-up / Even · D 50.7% · R 49.3%
- 2008→2024 swing
- -8.0pp toward R · 2008: 9.3pp · 2024: 1.4pp
- All cycles
- 2024: D+1.4 2020: D+5.6 2016: R+2.9 2012: D+11.8 2008: D+9.3
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -142.53%
- Current HPI
- 285.0762
- Rent YoY
- ▲ 4.88%
- 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 |
|---|---|---|
| Financial Services | 10 | $950B |
|
||
| Consumer Goods | 9 | $162B |
|
||
| Insurance | 4 | $225B |
|
||
| Telecommunications | 2 | $144B |
|
||
| Pharmaceuticals | 2 | $112B |
|
||
| Media / Entertainment | 2 | $69B |
|
||
Price history
+414.4% since first listed23 events — show timeline
- 2026-05-15 Listed $174,900 Global MLS
- 2025-08-08 Sold (Public Records) $119,000 Public Records
- 2025-07-28 Sold (MLS) $119,000 Global MLS
- 2025-05-06 Pending — Global MLS
- 2025-04-25 Price Changed $119,000 Global MLS
- 2025-04-05 Price Changed $127,600 Global MLS
- 2025-03-12 Relisted — Global MLS
- 2025-03-12 Price Changed $130,000 Global MLS
- 2025-01-29 Pending — Global MLS
- 2025-01-21 Price Changed $140,000 Global MLS
- 2024-12-30 Price Changed $146,000 Global MLS
- 2024-12-15 Listed $150,000 Global MLS
- 2022-08-24 Pending — Global MLS
- 2022-07-31 Relisted — Global MLS
- 2022-07-30 Listing Removed — Global MLS
- 2022-07-22 Price Changed $89,900 Global MLS
- 2022-07-07 Price Changed $95,000 Global MLS
- 2022-04-22 Listed $99,000 Global MLS
- 2017-12-18 Sold (Public Records) $10,000 Public Records
- 2015-08-28 Sold (MLS) $18,000 Global MLS
- 2015-08-03 Listing Removed — Global MLS
- 2015-05-28 Listed $19,900 Global MLS
- 1995-08-09 Sold (Public Records) $34,000 Public Records
Property tax history
-1.1%/yrLatest (2025): $2,004 · -56.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…