CashFlowRE
Sign in Sign up
None Multi-family
B+ Composite 78.48
Why this score? — see what drove the B+ 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 +4.3/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.3/10.0

$74,900

None · Dannemora, NY 12929
6 bd · 2.0 ba · 2,812 sqft · MultiFamily public records · 49 Days on market
Built 1936 9,757 sqft lot $27/sqft · 46% below area Est $138k · 46% under ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Two-family duplex in the Village of Dannemora offering excellent investment potential. Built in 1936, this up-and-down property features 2,812 SF, six bedrooms, two full baths and a full unfinished basement. Situated on a 0.22-acre lot with public utilities, the home is within walking distance to local amenities. Recent updates include brand-new front doors and a new sliding glass door to the back deck; yard professionally cleaned and trimmed. Ideal for investors or owner-occupants seeking rental income.

Key facts

  • Two family duplex
  • Investment potential
  • Public utilities

Tags

TWO FAMILY DUPLEXINVESTMENT POTENTIALFULL UNFINISHED BASEMENTPUBLIC UTILITIESBRAND NEW FRONT DOORSNEW SLIDING GLASS DOOR

Property features AI

Finance

  • Financial info: Tax annual amount available (excluded per instructions)

Exterior

  • Parking: 2-car garage (garage faces front); 2-car carport; 2 open parking spaces
  • Utilities: Public water; Public sewer; Water available; electricity not available
  • Home design: Duplex; 2 stories; Residential single-family residence (listed as fixer)
  • Construction: Built as a duplex
  • Exterior features: Has a view; Asphalt/shingle roof

Interior

  • Bedrooms: Total rooms: 17
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Ceiling fan cooling
  • Interior features: Ceiling fans throughout; Sliding doors; Storm doors
  • Laundry & utility: Laundry in a common area

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 6-bed/2.0-bath multifamily listed at $75k.

Deal economics

  • At list price, monthly cash flow is $607 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#1,079 in NY) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime D+, schools F, amenities F.
  • Saranac Central School District (rural): math 43% / reading 56% proficiency, ranked #374 of 590 in NY (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 8 active listings in the ZIP; 192 units permitted in Clinton County in 2024 (64 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Clinton County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1936 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $72,653 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1936 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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?
  6. 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.
  7. 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.
  8. 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
1.90%
Cap rate
16.01%
Cash-on-cash
34.71%
DSCR
2.54
GRM
4.4

CMA / ARV

ARV (median comp)
$137,541
List price
$74,900
Delta
-45.54%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
30.2%
Equity multiple
2.26×
Total profit
$26,515
Equity at exit
$11,168
10-year hold
IRR
37.5%
Equity multiple
4.48×
Total profit
$72,919
Equity at exit
$6,476

Cash invested: $20,972 (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
NYC rent stabilization (~1M units); 2019 HSTPA strengthened tenant rights; courts deeply backlogged.

ZIP-level market 12929

Home prices YoY
-2.8%
Active inventory
8
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,423 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,124/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$607

Break-even live

Break-even rent $655
Max offer price $74,900
Occupancy floor 52%

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
$18,725
Closing costs
$2,247
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 15 events

  1. 2026-06-18
    days on market $74,900 Active 49 DOM
  2. 2026-06-17
    days on market $74,900 Active 48 DOM
  3. 2026-06-16
    days on market $74,900 Active 47 DOM
  4. 2026-06-15
    days on market $74,900 Active 46 DOM
  5. 2026-06-13
    days on market $74,900 Active 44 DOM
  6. 2026-06-12
    days on market $74,900 Active 43 DOM
  7. 2026-06-09
    days on market $74,900 Active 40 DOM
  8. 2026-06-08
    days on market $74,900 Active 39 DOM
  9. 2026-06-07
    days on market $74,900 Active 38 DOM
  10. 2026-06-07
    pricedays on market $74,900 Active 37 DOM
  11. 2026-06-04
    days on market $84,900 Active 34 DOM
  12. 2026-06-02
    days on market $84,900 Active 33 DOM
  13. 2026-06-01
    days on market $84,900 Active 32 DOM
  14. 2026-05-31
    days on market $84,900 Active 31 DOM
  15. 2026-04-30
    listed $84,900 Active 509-char remark

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 8 d/yr ≥92°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$17,076
− Mortgage interest
−$4,196
− Property taxes
−$1,124
− Insurance
−$374
− Repairs & maintenance
−$1,366
− Management
−$1,366
− Depreciation
−$2,179
Taxable income
$6,471
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,553
After-tax cash flow
$5,725/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
Saranac Central School District
NCES district ID
3600009
Math proficiency
43% ▼ -9.00%
Reading proficiency
56% ▲ 8.00%
Median HH income
$59,066
Composite
43.19/100
National rank
#3065
State rank
#374 of 590 in NY

Livability — Dannemora

Score
57/100
State rank
#1079
US rank
#21686

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dannemora, NY
City population
2,882
Population (ZIP)
2,882

Population outlook (Clinton County) Hauer SSP2

Today (2025)
78,791 people
By 2030
76,848 · -2.5%
By 2040
71,579 · -9.2%
By 2050
66,471 · -15.6%
By 2075
57,361 · -27.2%
By 2100
47,232 · -40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 50% Black 34% Hispanic / Latino 13% Two or more races 2%
Hispanic origin (detail)
Puerto Rican 3% Dominican 1%
Common ancestry
Lithuanian 4% Slovak 2% German 1%
Foreign-born
13% · Canada
Languages at home
91% English-only · Spanish 8%

Political lean MEDSL · Clinton

2024 margin
Toss-up / Even · D 48.9% · R 51.1%
2008→2024 swing
-25.1pp toward R · 2008: 22.9pp · 2024: -2.2pp
All cycles
2024: R+2.2 2020: D+5.2 2016: D+0.9 2012: D+25.6 2008: D+22.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -7.37%
Current HPI
259.4451
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

-11.8% since first listed
2 events — show timeline
  • 2026-06-04 Price Changed $74,900 ACVMLS
  • 2026-04-30 Listed $84,900 ACVMLS

Property tax history

+4.3%/yr

Latest (2025): $4,786 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…