CashFlowRE
Sign in Sign up
4 High St
D Composite 40.8
Why this score? — see what drove the D 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 +17.0/30.0
  • DSCR +5.3/10.0
  • 1% rule +4.9/10.0
  • Livability +4.4/5.0
  • Schools +4.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$195,000

4 High St · Corning, NY 14830
3 bd · 1.0 ba · 1,375 sqft · SingleFamily public records · 3 Days on market
Built 1942 6,000 sqft lot Est $140k · 39% over

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

Listing remarks MLS

Houghton Plot Cape renovated to perfection! New kitchen aesthetic w/ natural tones of granite counter tops, shaker-style cabinets, and an oversized island! Newly constructed master bedroom that offers ample space including a walk-in closet with natural lighting. Walk outside and enjoy the privacy of the newly fenced-in backyard. Close to local attractions! Being sold "as is".

Key facts

  • Renovated kitchen
  • New roof
  • Dry basement

Tags

RENOVATED KITCHENNATURAL HARDWOOD FLOORSNEW ROOF200 AMP ELECTRICAL SERVICEDRY BASEMENTNEWLY FENCED BACKYARD

Property features AI

Exterior

  • Parking: Attached garage with garage door opener (1 car)
  • Utilities: Electricity connected; Public water connected; Sewer connected; High-speed internet available
  • Home design: Single-story home; Resale property; Vinyl siding
  • Construction: Vinyl siding exterior; Block foundation; Existing (previously built) structure
  • Exterior features: Blacktop driveway; Fully fenced yard; Located on a cul-de-sac; Near public transit; Rectangular residential lot; City street frontage

Interior

  • Kitchen: Gas oven and gas range; Microwave; Refrigerator
  • Bedrooms: One bedroom on the main level
  • Flooring: Hardwood; Vinyl; Varied flooring
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Gas forced-air heating; Window and wall cooling units
  • Interior features: Ceiling fans; Granite counters; Kitchen island; Open living/dining area; Window treatments (drapes)
  • Laundry & utility: Washer and dryer; Laundry located in the 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/1.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $133 ($2k/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 $194k (0.5% below list).
  • Recommended offer: $194k (0.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 87/100 on livability (#14 in NY, #334 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, housing A+, health & safety A+; Watch: employment D.
  • Corning City School District (town): math 44% / reading 53% proficiency, ranked #406 of 590 in NY (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 106 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 196 units permitted in Steuben County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($73k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Steuben County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 10y 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: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,982 (0.5% below list)

Questions for the listing agent

  1. Built in 1942 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.99%
Cap rate
7.11%
Cash-on-cash
2.92%
DSCR
1.13
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$140,250
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19 Wilson 0.36mi 2/1.0 (-1) 1,296 (-6%) 2mo $166,000 $128 67
46 Roosevelt St 0.34mi 3/2.0 1,448 (+5%) 6mo $212,550 $147 66
272 Decatur St 0.51mi 3/1.0 1,309 (-5%) 3mo $100,000 $76 66
174 North Pl 0.12mi 3/1.0 1,545 (+12%) 10mo $199,000 $129 65
182 E Pulteney St 0.06mi 3/1.5 1,565 (+14%) 9mo $195,000 $125 65
25 Fero Ave 0.32mi 2/2.0 (-1) 1,449 (+5%) 6mo $110,000 $76 63
22 Thorn St 0.72mi 3/1.5 1,366 (-1%) 7mo $128,865 $94 57
257 Bridge St 0.57mi 3/1.5 1,456 (+6%) 6mo $72,750 $50 57
162 Princeton Ave 0.74mi 3/1.0 1,443 (+5%) 10mo $250,000 $173 49
258 Sly Ave 0.64mi 3/2.0 1,507 (+10%) 5mo $90,000 $60 46
180 Sly Ave 0.55mi 2/1.0 (-1) 1,205 (-12%) 9mo $80,000 $66 42
60 W William St 0.61mi 3/1.0 1,179 (-14%) 10mo $120,000 $102 40

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
-11.7%
Equity multiple
0.58×
Total profit
$-23,074
Equity at exit
$29,075
10-year hold
IRR
-2.4%
Equity multiple
0.84×
Total profit
$-8,946
Equity at exit
$16,860

Cash invested: $54,600 (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 14830

Active inventory
106
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,940 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$296 /mo · $3,549/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$407
Net cashflow
$133

Break-even live

Break-even rent $1,772
Max offer price $195,000
Occupancy floor 88%

Sensitivity live

Price -10% $243 -5% $188 +0% $133 +5% $78 +10% $22
Rent -10% $-20 -5% $56 +0% $133 +5% $210 +10% $286
Rate -1.0pp $231 -0.5pp $182 base $133 +0.5pp $82 +1.0pp $31

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
$48,750
Closing costs
$5,850
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
90 E Market St Unit 2 Corning, NY 2.0 1.0 1044 $2,200 $2.11 44d 1 0.65mi
171 E 1st St Corning, NY 3.0 2.5 1569 $3,352 $2.14 44d 1 0.83mi
247 Princeton Ave Corning, NY 3.0 1.0 1504 $1,500 $1.00 44d 1 0.86mi
265 Denison Pkwy E Corning, NY 1.0–2.0 1.0 910 $1,495 $1.64 44d 1 0.87mi
209 Oneida Pl Corning, NY 3.0 1.5 1200 $2,000 $1.67 44d 1 0.99mi
137 Field St Corning, NY 2.0–3.0 1.0 1125 $1,345 $1.20 44d 3 1.15mi

Listing history 4 events

  1. 2026-06-19
    days on market $195,000 Active 3 DOM
  2. 2026-06-18
    days on market $195,000 Active 2 DOM
  3. 2026-06-17
    remarks 699-char remark
  4. 2026-06-17
    listed $195,000 Active 1 DOM

ⓘ 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
$3,549 · $296/mo
Projected year-2 tax
$3,549 · $296/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 5/10 Major FEMA zone X · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 100% 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
$23,278
− Mortgage interest
−$10,923
− Property taxes
−$3,549
− Insurance
−$975
− Repairs & maintenance
−$1,862
− Management
−$1,862
− Depreciation
−$5,673
Taxable loss
−$1,566
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$376
After-tax cash flow
$1,970/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
Corning City School District
NCES district ID
3608400
Math proficiency
44% ▼ -12.00%
Reading proficiency
53% ▲ 4.00%
Median HH income
$53,042
Composite
41.8/100
National rank
#3392
State rank
#406 of 590 in NY

Livability — Corning

Score
87/100
State rank
#14
US rank
#334

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corning, NY
County
Steuben County · 41,193 people
City population
19,015
Metro
Corning, NY
Population (ZIP)
19,015
Household income
$73,263
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
565.0

Population outlook (Steuben County) Hauer SSP2

Today (2025)
93,062 people
By 2030
89,793 · -3.5%
By 2040
82,353 · -11.5%
By 2050
74,286 · -20.2%
By 2075
55,589 · -40.3%
By 2100
37,587 · -59.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 3% Black 3% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 4% Slovak 3% Lithuanian 2%
Foreign-born
5% · Canada, China
Languages at home
95% English-only · Russian/Polish/Slavic 1% Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Steuben

2024 margin
Solid R (+31.8) · D 34.1% · R 65.9%
2008→2024 swing
-15.0pp toward R · 2008: -16.8pp · 2024: -31.8pp
All cycles
2024: R+31.8 2020: R+29.6 2016: R+36.2 2012: R+16.4 2008: R+16.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -94.59%
Current HPI
173.9857
Rent YoY
Metro
Corning, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+186.8% since first listed
11 events — show timeline
  • 2026-06-16 Listed $195,000 UNYREIS
  • 2023-12-19 Sold (Public Records) $170,000 Public Records
  • 2023-12-06 Sold (MLS) $170,000 UNYREIS
  • 2023-08-16 Listed $175,000 UNYREIS
  • 2022-07-27 Sold (Public Records) $137,000 Public Records
  • 2022-07-25 Sold (MLS) $137,000 UNYREIS
  • 2022-06-20 Listed $137,000 UNYREIS
  • 2016-12-05 Sold (Public Records) $105,000 Public Records
  • 2016-12-02 Sold (MLS) $105,000 UNYREIS
  • 2016-10-04 Listed $114,900 UNYREIS
  • 2001-08-10 Sold (Public Records) $68,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $3,549 · -7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…