CashFlowRE
Sign in Sign up
117 Ross Park
C Composite 58.31
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 +19.2/30.0
  • Appreciation +10.0/10.0
  • ARV discount +8.2/15.0
  • DSCR +6.0/10.0
  • 1% rule +4.3/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$194,900

117 Ross Park · Syracuse, NY 13208
3 bd · 1.5 ba · 1,692 sqft · SingleFamily public records · 3 Days on market
Built 1925 5,105 sqft lot Est $198k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Classic turn-of-the-century craftsmanship with modern comforts! You will be in awe of this charming 1920’s colonial when you see the lush natural woodwork & hardwoods. A fully-enclosed front porch leads into bright, spacious living & dining rms with fixtures/style only found in this era. Next, a tastefully updated open kitchen with all new appliances flowing into an addition in the rear with vaulted ceiling (could be bdrm) & newly renovated half bath. Take a dip out back in the well-maintained pool, or unwind in the newer hot tub off the deck! Upstairs, a stylish full bath, a HUGE, sunny master, 2 more sizable bdrms, convenient walk-up attic, & floor-to-ceiling built-ins in the hall! Newer (lifetime warranty) windows & newer roof… minutes to downtown or highways on a pretty, quiet street!

Key facts

  • Formal dining room
  • Backyard setup
  • Pellet stove

Tags

HARDWOOD FLOORSFORMAL DINING ROOMCOZY BONUS HANGOUT AREAPELLET STOVEPARTIALLY FINISHED BASEMENTBACKYARD SETUP

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 $195k.

Deal economics

  • At list price, monthly cash flow is $209 ($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 $181k (7.1% below list).
  • Recommended offer: $181k (7.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 77/100 on livability (#187 in NY, #2,869 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, crime F, employment D-.
  • Syracuse City School District (urban): math 18% / reading 26% proficiency, ranked #590 of 590 in NY (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 99 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).
  • At $1,810/mo this rent would consume 49% of the median local household income ($45k/yr) (locally 1437% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $21k of equity ($1k loan paydown + $19k appreciation (10.0% local appreciation)).
  • Onondaga County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $55k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 12y 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 $117k; list at $195k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $181,047 (7.1% below list)

Questions for the listing agent

  1. Built in 1925 — 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 D-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. 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?
  5. 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.
  6. 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.
  7. 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
0.93%
Cap rate
7.58%
Cash-on-cash
4.59%
DSCR
1.20
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$197,964
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
144 Kuhl Ave 0.27mi 4/2.0 (+1) 1,680 (-1%) 7mo $265,000 $158 74
212 Hood Ave 0.16mi 4/1.5 (+1) 1,540 (-9%) 5mo $160,000 $104 68
154 Maplehurst Ave 0.43mi 3/2.0 1,800 (+6%) 3mo $241,000 $134 65
1100 Wadsworth St 0.52mi 4/3.0 (+1) 1,724 (+2%) 2mo $199,900 $116 60
2723 Grant Blvd 0.59mi 4/3.0 (+1) 1,680 (-1%) 2mo $310,000 $185 59
125 Cadillac St 0.52mi 3/1.5 1,528 (-10%) 3mo $165,000 $108 57
104 Westview Ave 0.74mi 3/1.5 1,618 (-4%) 3mo $189,000 $117 56
226 Burdick Ave 0.63mi 3/1.0 1,548 (-8%) 0mo $161,400 $104 54
1309 Oak St 0.44mi 4/1.5 (+1) 1,904 (+12%) 0mo $225,000 $118 53
619 Dewitt St 0.63mi 4/1.5 (+1) 1,588 (-6%) 5mo $248,000 $156 51
110 Spring Ln 0.61mi 4/1.5 (+1) 1,830 (+8%) 3mo $140,000 $77 51
809 E Division St 0.58mi 3/3.0 1,884 (+11%) 4mo $160,000 $85 45

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.6%
Equity multiple
3.19×
Total profit
$119,395
Equity at exit
$175,581
10-year hold
IRR
24.1%
Equity multiple
7.25×
Total profit
$341,042
Equity at exit
$378,648

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 13208

Home prices YoY
8.4%
Active inventory
99
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,810 high interval (Pro) →
Mortgage (P&I)
$1,022
Tax from tax record
$118 /mo · $1,419/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$209

Break-even live

Break-even rent $1,546
Max offer price $194,900
Occupancy floor 83%

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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
286 Ross Park Syracuse, NY 3.0 1.0 1100 $1,500 $1.36 44d 1 0.30mi
126 Woodruff Ave Syracuse, NY 3.0 1.0 1200 $1,675 $1.40 43d 1 0.43mi
244 Harding St #46 Syracuse, NY 2.0 1.0 2200 $1,395 $0.63 43d 1 0.44mi
423 Wendell Ter Syracuse, NY 4.0 1.0 1312 $2,500 $1.91 13d 1 0.70mi
2340 Court St Syracuse, NY 2.0 1.5 1965 $2,200 $1.12 13d 1 0.74mi
746 E Laurel St Unit 1 Syracuse, NY 4.0 2.0 1400 $1,500 $1.07 43d 1 0.90mi
1618 James St #3 Syracuse, NY 2.0 1.0 1150 $2,200 $1.91 13d 1 1.16mi
1801 James St #2 Syracuse, NY 3.0 1.0 1244 $1,800 $1.45 13d 1 1.21mi
210 W Division St Unit 24 Syracuse, NY 2.0 2.0 1200 $1,850 $1.54 21d 1 1.24mi
210 W Division St Unit 87 Syracuse, NY 2.0 2.0 1200 $1,750 $1.46 43d 1 1.26mi
106 Harrington St Syracuse, NY 3.0 1.0 1168 $1,875 $1.61 43d 1 1.32mi
205A Hawley Ave Unit 211C Syracuse, NY 3.0 2.5 1350 $1,675 $1.24 43d 1 1.41mi
205A Hawley Ave Unit 213C Syracuse, NY 3.0 2.5 1350 $1,650 $1.22 43d 1 1.41mi
204 Mariposa St Unit pvt house Syracuse, NY 3.0 1.0 1128 $2,137 $1.89 13d 1 1.46mi
373 Spencer St Unit 303 Syracuse, NY 2.0 1.5 1085 $1,850 $1.71 43d 1 1.48mi

Listing history 15 events

  1. 2026-04-16
    status Pending
  2. 2026-04-13
    listed $194,900 Active
  3. 2018-01-30
    soldstatus $116,600 Closed Sale or Rented 842-char remark
    Show marketing remark (842 chars)

    Classic turn-of-the-century craftsmanship with modern comforts! You will be in awe of this charming 1920’s colonial when you see the lush natural woodwork & hardwoods. A fully-enclosed front porch leads into bright, spacious living & dining rms with fixtures/style only found in this era. Next, a tastefully updated open kitchen with all new appliances flowing into an addition in the rear with vaulted ceiling (could be bdrm) & newly renovated half bath. Take a dip out back in the well-maintained pool, or unwind in the newer hot tub off the deck! Upstairs, a stylish full bath, a HUGE, sunny master, 2 more sizable bdrms, convenient walk-up attic, & floor-to-ceiling built-ins in the hall! Newer (lifetime warranty) windows & newer roof… minutes to downtown or highways on a pretty, quiet street!

  4. 2018-01-30
    soldstatus $116,600
    Show marketing remark (842 chars)

    Classic turn-of-the-century craftsmanship with modern comforts! You will be in awe of this charming 1920’s colonial when you see the lush natural woodwork & hardwoods. A fully-enclosed front porch leads into bright, spacious living & dining rms with fixtures/style only found in this era. Next, a tastefully updated open kitchen with all new appliances flowing into an addition in the rear with vaulted ceiling (could be bdrm) & newly renovated half bath. Take a dip out back in the well-maintained pool, or unwind in the newer hot tub off the deck! Upstairs, a stylish full bath, a HUGE, sunny master, 2 more sizable bdrms, convenient walk-up attic, & floor-to-ceiling built-ins in the hall! Newer (lifetime warranty) windows & newer roof… minutes to downtown or highways on a pretty, quiet street!

  5. 2018-01-23
    status Pending Sale 842-char remark
    Show marketing remark (842 chars)

    Classic turn-of-the-century craftsmanship with modern comforts! You will be in awe of this charming 1920’s colonial when you see the lush natural woodwork & hardwoods. A fully-enclosed front porch leads into bright, spacious living & dining rms with fixtures/style only found in this era. Next, a tastefully updated open kitchen with all new appliances flowing into an addition in the rear with vaulted ceiling (could be bdrm) & newly renovated half bath. Take a dip out back in the well-maintained pool, or unwind in the newer hot tub off the deck! Upstairs, a stylish full bath, a HUGE, sunny master, 2 more sizable bdrms, convenient walk-up attic, & floor-to-ceiling built-ins in the hall! Newer (lifetime warranty) windows & newer roof… minutes to downtown or highways on a pretty, quiet street!

  6. 2017-11-23
    status Under Contract- Do Not Show 842-char remark
    Show marketing remark (842 chars)

    Classic turn-of-the-century craftsmanship with modern comforts! You will be in awe of this charming 1920’s colonial when you see the lush natural woodwork & hardwoods. A fully-enclosed front porch leads into bright, spacious living & dining rms with fixtures/style only found in this era. Next, a tastefully updated open kitchen with all new appliances flowing into an addition in the rear with vaulted ceiling (could be bdrm) & newly renovated half bath. Take a dip out back in the well-maintained pool, or unwind in the newer hot tub off the deck! Upstairs, a stylish full bath, a HUGE, sunny master, 2 more sizable bdrms, convenient walk-up attic, & floor-to-ceiling built-ins in the hall! Newer (lifetime warranty) windows & newer roof… minutes to downtown or highways on a pretty, quiet street!

  7. 2017-11-14
    historical Continue to Show- Under Contract 842-char remark
    Show marketing remark (842 chars)

    Classic turn-of-the-century craftsmanship with modern comforts! You will be in awe of this charming 1920’s colonial when you see the lush natural woodwork & hardwoods. A fully-enclosed front porch leads into bright, spacious living & dining rms with fixtures/style only found in this era. Next, a tastefully updated open kitchen with all new appliances flowing into an addition in the rear with vaulted ceiling (could be bdrm) & newly renovated half bath. Take a dip out back in the well-maintained pool, or unwind in the newer hot tub off the deck! Upstairs, a stylish full bath, a HUGE, sunny master, 2 more sizable bdrms, convenient walk-up attic, & floor-to-ceiling built-ins in the hall! Newer (lifetime warranty) windows & newer roof… minutes to downtown or highways on a pretty, quiet street!

  8. 2017-11-06
    price $113,900 842-char remark
    Show marketing remark (842 chars)

    Classic turn-of-the-century craftsmanship with modern comforts! You will be in awe of this charming 1920’s colonial when you see the lush natural woodwork & hardwoods. A fully-enclosed front porch leads into bright, spacious living & dining rms with fixtures/style only found in this era. Next, a tastefully updated open kitchen with all new appliances flowing into an addition in the rear with vaulted ceiling (could be bdrm) & newly renovated half bath. Take a dip out back in the well-maintained pool, or unwind in the newer hot tub off the deck! Upstairs, a stylish full bath, a HUGE, sunny master, 2 more sizable bdrms, convenient walk-up attic, & floor-to-ceiling built-ins in the hall! Newer (lifetime warranty) windows & newer roof… minutes to downtown or highways on a pretty, quiet street!

  9. 2017-10-05
    price $114,900 842-char remark
    Show marketing remark (842 chars)

    Classic turn-of-the-century craftsmanship with modern comforts! You will be in awe of this charming 1920’s colonial when you see the lush natural woodwork & hardwoods. A fully-enclosed front porch leads into bright, spacious living & dining rms with fixtures/style only found in this era. Next, a tastefully updated open kitchen with all new appliances flowing into an addition in the rear with vaulted ceiling (could be bdrm) & newly renovated half bath. Take a dip out back in the well-maintained pool, or unwind in the newer hot tub off the deck! Upstairs, a stylish full bath, a HUGE, sunny master, 2 more sizable bdrms, convenient walk-up attic, & floor-to-ceiling built-ins in the hall! Newer (lifetime warranty) windows & newer roof… minutes to downtown or highways on a pretty, quiet street!

  10. 2017-09-12
    price $116,500 842-char remark
    Show marketing remark (842 chars)

    Classic turn-of-the-century craftsmanship with modern comforts! You will be in awe of this charming 1920’s colonial when you see the lush natural woodwork & hardwoods. A fully-enclosed front porch leads into bright, spacious living & dining rms with fixtures/style only found in this era. Next, a tastefully updated open kitchen with all new appliances flowing into an addition in the rear with vaulted ceiling (could be bdrm) & newly renovated half bath. Take a dip out back in the well-maintained pool, or unwind in the newer hot tub off the deck! Upstairs, a stylish full bath, a HUGE, sunny master, 2 more sizable bdrms, convenient walk-up attic, & floor-to-ceiling built-ins in the hall! Newer (lifetime warranty) windows & newer roof… minutes to downtown or highways on a pretty, quiet street!

  11. 2017-08-01
    listed $117,500 Active 842-char remark
    Show marketing remark (842 chars)

    Classic turn-of-the-century craftsmanship with modern comforts! You will be in awe of this charming 1920’s colonial when you see the lush natural woodwork & hardwoods. A fully-enclosed front porch leads into bright, spacious living & dining rms with fixtures/style only found in this era. Next, a tastefully updated open kitchen with all new appliances flowing into an addition in the rear with vaulted ceiling (could be bdrm) & newly renovated half bath. Take a dip out back in the well-maintained pool, or unwind in the newer hot tub off the deck! Upstairs, a stylish full bath, a HUGE, sunny master, 2 more sizable bdrms, convenient walk-up attic, & floor-to-ceiling built-ins in the hall! Newer (lifetime warranty) windows & newer roof… minutes to downtown or highways on a pretty, quiet street!

  12. 2014-04-07
    historical 610-char remark
    Show marketing remark (610 chars)

    ABSOLUTELY STUNNING, ONE OF A KIND 1920's DUTCH COLONIAL. OAK ENCASED WINDOWS, OAK DOORS WITH OAK DUTCH COLONIAL TRIM. HISTORICALLY MAINTAINED WITH OLD WORLD CHARM THROUGHOUT. HUGE NEWLY REMODELED EAT-IN KITCHEN W/ NEW DISHWASHER, SOLID SURFACE COUNTERTOPS AND STAINLESS STEEL APPLIANCES, HARDWOODS THROUGHOUT 1ST & 2ND FLOORS, LARGE LIVING ROOM & DINING ROOM, COZY FAMILY ROOM WITH VAULTED CEILINGS AND COAL STOVE, ENCLOSED FRONT PORCH W/ NEW WINDOWS. , NEWLY REMODELED HALF BATH. NEW ROOF, NEW LIFETIME COMFORT WINDOWS, NEW POOL, NEW HOT TUB, FRESHLY PAINTED INTERIOR. FULLY FENCED HUGE BACKYARD!

  13. 2014-04-03
    soldstatus $113,000 610-char remark
    Show marketing remark (610 chars)

    ABSOLUTELY STUNNING, ONE OF A KIND 1920's DUTCH COLONIAL. OAK ENCASED WINDOWS, OAK DOORS WITH OAK DUTCH COLONIAL TRIM. HISTORICALLY MAINTAINED WITH OLD WORLD CHARM THROUGHOUT. HUGE NEWLY REMODELED EAT-IN KITCHEN W/ NEW DISHWASHER, SOLID SURFACE COUNTERTOPS AND STAINLESS STEEL APPLIANCES, HARDWOODS THROUGHOUT 1ST & 2ND FLOORS, LARGE LIVING ROOM & DINING ROOM, COZY FAMILY ROOM WITH VAULTED CEILINGS AND COAL STOVE, ENCLOSED FRONT PORCH W/ NEW WINDOWS. , NEWLY REMODELED HALF BATH. NEW ROOF, NEW LIFETIME COMFORT WINDOWS, NEW POOL, NEW HOT TUB, FRESHLY PAINTED INTERIOR. FULLY FENCED HUGE BACKYARD!

  14. 2014-04-03
    soldstatus $113,000
    Show marketing remark (610 chars)

    ABSOLUTELY STUNNING, ONE OF A KIND 1920's DUTCH COLONIAL. OAK ENCASED WINDOWS, OAK DOORS WITH OAK DUTCH COLONIAL TRIM. HISTORICALLY MAINTAINED WITH OLD WORLD CHARM THROUGHOUT. HUGE NEWLY REMODELED EAT-IN KITCHEN W/ NEW DISHWASHER, SOLID SURFACE COUNTERTOPS AND STAINLESS STEEL APPLIANCES, HARDWOODS THROUGHOUT 1ST & 2ND FLOORS, LARGE LIVING ROOM & DINING ROOM, COZY FAMILY ROOM WITH VAULTED CEILINGS AND COAL STOVE, ENCLOSED FRONT PORCH W/ NEW WINDOWS. , NEWLY REMODELED HALF BATH. NEW ROOF, NEW LIFETIME COMFORT WINDOWS, NEW POOL, NEW HOT TUB, FRESHLY PAINTED INTERIOR. FULLY FENCED HUGE BACKYARD!

  15. 2014-01-25
    listed $119,900 610-char remark
    Show marketing remark (610 chars)

    ABSOLUTELY STUNNING, ONE OF A KIND 1920's DUTCH COLONIAL. OAK ENCASED WINDOWS, OAK DOORS WITH OAK DUTCH COLONIAL TRIM. HISTORICALLY MAINTAINED WITH OLD WORLD CHARM THROUGHOUT. HUGE NEWLY REMODELED EAT-IN KITCHEN W/ NEW DISHWASHER, SOLID SURFACE COUNTERTOPS AND STAINLESS STEEL APPLIANCES, HARDWOODS THROUGHOUT 1ST & 2ND FLOORS, LARGE LIVING ROOM & DINING ROOM, COZY FAMILY ROOM WITH VAULTED CEILINGS AND COAL STOVE, ENCLOSED FRONT PORCH W/ NEW WINDOWS. , NEWLY REMODELED HALF BATH. NEW ROOF, NEW LIFETIME COMFORT WINDOWS, NEW POOL, NEW HOT TUB, FRESHLY PAINTED INTERIOR. FULLY FENCED HUGE BACKYARD!

ⓘ 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
$1,419 · $118/mo
Projected year-2 tax
$2,356 · $196/mo
Expected delta
+$938/yr (+$78/mo · 66.1%)

ⓘ 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 ≥95°F today · 16 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
$21,726
− Mortgage interest
−$10,917
− Property taxes
−$1,419
− Insurance
−$974
− Repairs & maintenance
−$1,738
− Management
−$1,738
− Depreciation
−$5,670
Taxable loss
−$731
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$175
After-tax cash flow
$2,681/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
Syracuse City School District
NCES district ID
3628590
Math proficiency
18% ▼ -5.00%
Reading proficiency
26% ▬ 0.00%
Median HH income
$32,097
Composite
17.83/100
National rank
#9007
State rank
#590 of 590 in NY

Livability — Syracuse

Score
77/100
State rank
#187
US rank
#2869

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Syracuse, NY
County
Onondaga County · 247,257 people
City population
152,627
Metro
Syracuse, NY
Population (ZIP)
22,993
Household income
$44,712
Rent vs Own
50.8% rent · 49.2% own
Severe rent burden
1437.0

Population outlook (Onondaga County) Hauer SSP2

Today (2025)
467,894 people
By 2030
463,381 · -1.0%
By 2040
447,697 · -4.3%
By 2050
426,399 · -8.9%
By 2075
373,661 · -20.1%
By 2100
307,967 · -34.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 46% Black 24% Asian 14% Two or more races 10% Hispanic / Latino 6%
Hispanic origin (detail)
Puerto Rican 4% Dominican 1%
Common ancestry
Romanian 3% Swedish 3% Italian 1%
Foreign-born
22% · Vietnam, Philippines, Canada
Languages at home
70% English-only · Spanish 6% Other Asian/Pacific 5% Vietnamese 4%

Political lean MEDSL · Onondaga

2024 margin
D (+17.3) · D 58.6% · R 41.4%
2008→2024 swing
-3.0pp toward R · 2008: 20.3pp · 2024: 17.3pp
All cycles
2024: D+17.3 2020: D+20.6 2016: D+12.8 2012: D+21.1 2008: D+20.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 30.91%
Current HPI
399.3284
Rent YoY
Metro
Syracuse, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+62.6% since first listed
15 events — show timeline
  • 2026-04-16 Pending CNYIS
  • 2026-04-13 Listed $194,900 CNYIS
  • 2018-01-30 Sold (Public Records) $116,600 Public Records
  • 2018-01-30 Sold (MLS) $116,600 CNYIS
  • 2018-01-23 Pending CNYIS
  • 2017-11-23 Pending CNYIS
  • 2017-11-14 Contingent CNYIS
  • 2017-11-06 Price Changed $113,900 CNYIS
  • 2017-10-05 Price Changed $114,900 CNYIS
  • 2017-09-12 Price Changed $116,500 CNYIS
  • 2017-08-01 Listed $117,500 CNYIS
  • 2014-04-07 Listing Removed CNYIS
  • 2014-04-03 Sold (Public Records) $113,000 Public Records
  • 2014-04-03 Sold (MLS) $113,000 CNYIS
  • 2014-01-25 Listed $119,900 CNYIS

Property tax history

+0.6%/yr

Latest (2025): $1,419 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…