CashFlowRE
Sign in Sign up
201 Ash St
C Composite 56.13
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 +16.6/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.2/10.0
  • 1% rule +4.5/10.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$119,900

201 Ash St · Corinth, NY 12822
3 bd · 1.0 ba · 980 sqft · Manufactured public records · 336 Days on market
Built 2019 6,534 sqft lot $122/sqft · 51% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-In Ready 3-Bedroom Mobile Home in the Heart of Corinth. Like-new 3-bedroom, 1-bath single-wide mobile home built in 2019, ideally located in the Village of Corinth and close to all local amenities. This well-maintained home offers low-maintenance, worry-free living for years to come. Inside, you'll find a clean and welcoming space that's truly turn-key—just move in and start unpacking! Whether you're a first-time buyer or looking to downsize, this property checks all the boxes and meets all requirements for financing. Don't miss this affordable and convenient homeownership opportunity in a great location! Please reach out to listing agent to get details in reference to existing title issue, cash only.

Key facts

  • 6,534 sq ft lot
  • 2 parking spots
  • Built 2019

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/1.0-bath manufactured listed at $120k.

Deal economics

  • At list price, monthly cash flow is $73 ($874/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 $114k (4.8% below list).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 3.2% in Corinth — 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 68/100 on livability (#514 in NY) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, cost of living B+; Watch: employment C-, amenities F, commute F.
  • Corinth Central School District (town): math 38% / reading 53% proficiency, ranked #448 of 590 in NY (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 43 active listings in the ZIP; 1,132 units permitted in Saratoga County in 2024 (378 in 5+ unit buildings).

Forward outlook

  • In year one you build about $13k of equity ($829 loan paydown + $12k appreciation (10.0% local appreciation)).
  • Saratoga County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 336 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y ago; this cycle's ask has dropped $40k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $38k; list at $120k implies a 216% gain — meaningful room to come down on a strong offer.
Recommended offer $105,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 336 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
7.02%
Cash-on-cash
2.60%
DSCR
1.12
GRM
8.8

CMA / ARV

ARV (median comp)
$244,596
List price
$119,900
Delta
-50.98%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
218 Ash St 0.08mi 2/1.0 (-1) 840 (-14%) 20mo $85,000 $101 51

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
26.2%
Equity multiple
3.08×
Total profit
$69,955
Equity at exit
$108,015
10-year hold
IRR
23.0%
Equity multiple
7.03×
Total profit
$202,394
Equity at exit
$232,939

Cash invested: $33,572 (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 12822

Home prices YoY
3.8%
Active inventory
43
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,141 medium interval (Pro) →
Mortgage (P&I)
$629
Tax est. 1.5%
$150 /mo · $1,798/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$73

Break-even live

Break-even rent $1,049
Max offer price $119,900
Occupancy floor 89%

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
$29,975
Closing costs
$3,597
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 26 events

  1. 2026-06-16
    statusdays on market $119,900 Pending 336 DOM
  2. 2026-06-15
    days on market $119,900 Active 335 DOM
  3. 2026-06-14
    days on market $119,900 Active 333 DOM
  4. 2026-06-10
    days on market $119,900 Active 330 DOM
  5. 2026-06-09
    days on market $119,900 Active 329 DOM
  6. 2026-06-08
    days on market $119,900 Active 328 DOM
  7. 2026-06-07
    days on market $119,900 Active 327 DOM
  8. 2026-06-05
    days on market $119,900 Active 324 DOM
  9. 2026-06-03
    days on market $119,900 Active 323 DOM
  10. 2026-06-02
    days on market $119,900 Active 322 DOM
  11. 2026-06-01
    days on market $119,900 Active 321 DOM
  12. 2026-05-31
    days on market $119,900 Active 320 DOM
  13. 2026-05-31
    days on market $119,900 Active 319 DOM
  14. 2026-04-09
    price $119,900 721-char remark
    Show marketing remark (721 chars)

    Move-In Ready 3-Bedroom Mobile Home in the Heart of Corinth. Like-new 3-bedroom, 1-bath single-wide mobile home built in 2019, ideally located in the Village of Corinth and close to all local amenities. This well-maintained home offers low-maintenance, worry-free living for years to come. Inside, you'll find a clean and welcoming space that's truly turn-key—just move in and start unpacking! Whether you're a first-time buyer or looking to downsize, this property checks all the boxes and meets all requirements for financing. Don't miss this affordable and convenient homeownership opportunity in a great location! Please reach out to listing agent to get details in reference to existing title issue, cash only.

  15. 2026-02-18
    price $129,900 721-char remark
    Show marketing remark (721 chars)

    Move-In Ready 3-Bedroom Mobile Home in the Heart of Corinth. Like-new 3-bedroom, 1-bath single-wide mobile home built in 2019, ideally located in the Village of Corinth and close to all local amenities. This well-maintained home offers low-maintenance, worry-free living for years to come. Inside, you'll find a clean and welcoming space that's truly turn-key—just move in and start unpacking! Whether you're a first-time buyer or looking to downsize, this property checks all the boxes and meets all requirements for financing. Don't miss this affordable and convenient homeownership opportunity in a great location! Please reach out to listing agent to get details in reference to existing title issue, cash only.

  16. 2026-01-08
    price $139,900 721-char remark
    Show marketing remark (721 chars)

    Move-In Ready 3-Bedroom Mobile Home in the Heart of Corinth. Like-new 3-bedroom, 1-bath single-wide mobile home built in 2019, ideally located in the Village of Corinth and close to all local amenities. This well-maintained home offers low-maintenance, worry-free living for years to come. Inside, you'll find a clean and welcoming space that's truly turn-key—just move in and start unpacking! Whether you're a first-time buyer or looking to downsize, this property checks all the boxes and meets all requirements for financing. Don't miss this affordable and convenient homeownership opportunity in a great location! Please reach out to listing agent to get details in reference to existing title issue, cash only.

  17. 2025-12-04
    price $149,900 721-char remark
    Show marketing remark (721 chars)

    Move-In Ready 3-Bedroom Mobile Home in the Heart of Corinth. Like-new 3-bedroom, 1-bath single-wide mobile home built in 2019, ideally located in the Village of Corinth and close to all local amenities. This well-maintained home offers low-maintenance, worry-free living for years to come. Inside, you'll find a clean and welcoming space that's truly turn-key—just move in and start unpacking! Whether you're a first-time buyer or looking to downsize, this property checks all the boxes and meets all requirements for financing. Don't miss this affordable and convenient homeownership opportunity in a great location! Please reach out to listing agent to get details in reference to existing title issue, cash only.

  18. 2025-10-23
    status Active 721-char remark
    Show marketing remark (721 chars)

    Move-In Ready 3-Bedroom Mobile Home in the Heart of Corinth. Like-new 3-bedroom, 1-bath single-wide mobile home built in 2019, ideally located in the Village of Corinth and close to all local amenities. This well-maintained home offers low-maintenance, worry-free living for years to come. Inside, you'll find a clean and welcoming space that's truly turn-key—just move in and start unpacking! Whether you're a first-time buyer or looking to downsize, this property checks all the boxes and meets all requirements for financing. Don't miss this affordable and convenient homeownership opportunity in a great location! Please reach out to listing agent to get details in reference to existing title issue, cash only.

  19. 2025-08-18
    historical Contingent 721-char remark
    Show marketing remark (721 chars)

    Move-In Ready 3-Bedroom Mobile Home in the Heart of Corinth. Like-new 3-bedroom, 1-bath single-wide mobile home built in 2019, ideally located in the Village of Corinth and close to all local amenities. This well-maintained home offers low-maintenance, worry-free living for years to come. Inside, you'll find a clean and welcoming space that's truly turn-key—just move in and start unpacking! Whether you're a first-time buyer or looking to downsize, this property checks all the boxes and meets all requirements for financing. Don't miss this affordable and convenient homeownership opportunity in a great location! Please reach out to listing agent to get details in reference to existing title issue, cash only.

  20. 2025-07-14
    listed $159,900 Active 721-char remark
    Show marketing remark (721 chars)

    Move-In Ready 3-Bedroom Mobile Home in the Heart of Corinth. Like-new 3-bedroom, 1-bath single-wide mobile home built in 2019, ideally located in the Village of Corinth and close to all local amenities. This well-maintained home offers low-maintenance, worry-free living for years to come. Inside, you'll find a clean and welcoming space that's truly turn-key—just move in and start unpacking! Whether you're a first-time buyer or looking to downsize, this property checks all the boxes and meets all requirements for financing. Don't miss this affordable and convenient homeownership opportunity in a great location! Please reach out to listing agent to get details in reference to existing title issue, cash only.

  21. 2008-03-11
    soldstatus $38,000
  22. 2008-03-07
    soldstatus $38,000 125-char remark
    Show marketing remark (125 chars)

    1973 single wide on a quiet village street, corner lot, enclosed screened porch on back, open porch on front. Good Condition

  23. 2008-01-19
    historical 125-char remark
    Show marketing remark (125 chars)

    1973 single wide on a quiet village street, corner lot, enclosed screened porch on back, open porch on front. Good Condition

  24. 2007-07-18
    listed $39,000 125-char remark
    Show marketing remark (125 chars)

    1973 single wide on a quiet village street, corner lot, enclosed screened porch on back, open porch on front. Good Condition

  25. 2006-04-30
    historical
  26. 2005-10-11
    listed $45,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$13,692
− Mortgage interest
−$6,716
− Property taxes
−$1,798
− Insurance
−$600
− Repairs & maintenance
−$1,095
− Management
−$1,095
− Depreciation
−$3,488
Taxable loss
−$1,101
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$264
After-tax cash flow
$1,138/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
Corinth Central School District
NCES district ID
3608370
Math proficiency
38% ▼ -7.00%
Reading proficiency
53% ▲ 8.00%
Median HH income
$54,143
Composite
39.4/100
National rank
#3968
State rank
#448 of 590 in NY

Livability — Corinth

Score
68/100
State rank
#514
US rank
#9140

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corinth, NY
Population (ZIP)
6,149

Population outlook (Saratoga County) Hauer SSP2

Today (2025)
238,889 people
By 2030
243,681 · +2.0%
By 2040
249,118 · +4.3%
By 2050
248,638 · +4.1%
By 2075
241,675 · +1.2%
By 2100
213,150 · -10.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 3%
Common ancestry
Lithuanian 8% Slovak 3% Italian 2%
Foreign-born
0%
Languages at home
96% English-only · German/W. Germanic 2% Spanish 1%

Political lean MEDSL · Saratoga

2024 margin
Toss-up / Even · D 50.9% · R 49.1%
2008→2024 swing
-1.6pp toward R · 2008: 3.4pp · 2024: 1.8pp
All cycles
2024: D+1.8 2020: D+5.4 2016: R+4.4 2012: D+2.1 2008: D+3.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.62%
Current HPI
315.8502
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

+166.4% since first listed
13 events — show timeline
  • 2026-04-09 Price Changed $119,900 Global MLS
  • 2026-02-18 Price Changed $129,900 Global MLS
  • 2026-01-08 Price Changed $139,900 Global MLS
  • 2025-12-04 Price Changed $149,900 Global MLS
  • 2025-10-23 Relisted Global MLS
  • 2025-08-18 Contingent Global MLS
  • 2025-07-14 Listed $159,900 Global MLS
  • 2008-03-11 Sold (Public Records) $38,000 Public Records
  • 2008-03-07 Sold (MLS) $38,000 Global MLS
  • 2008-01-19 Listing Removed Global MLS
  • 2007-07-18 Listed $39,000 Global MLS
  • 2006-04-30 Listing Removed Global MLS
  • 2005-10-11 Listed $45,000 Global MLS

Property tax history

+1.8%/yr

Latest (2025): $210 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…