CashFlowRE
Sign in Sign up
19 W Hazel St
C- Composite 51.28
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 +19.1/30.0
  • ARV discount +7.7/15.0
  • DSCR +6.0/10.0
  • 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
  • Appreciation +0.0/10.0

$180,000

19 W Hazel St · Corning, NY 14830
3 bd · 1.5 ba · 1,722 sqft · SingleFamily public records · 173 Days on market
Built 1898 5,112 sqft lot Est $181k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well maintained move in ready home with off street parking, over sized one car garage with a brand new garage door opener. Large kitchen with plenty of counter space, large island & lots of cabinets (appliances stay), 1/2 bath & new hickory floors installed on main level. 3 nice sized bedrooms upstairs with a huge full bath with separate shower stall & tub/shower combo (tub/shower combo recently redone by "Bath Fitter"). Vinyl siding & windows, 200 AMP service, newer roof & furnace make this the full package!

Key facts

  • Functional kitchen
  • Extra storage
  • Full bathroom

Tags

MOVE IN READYSPACIOUS LIVING ROOMFUNCTIONAL KITCHENFULL BATHROOMEXTRA STORAGENEW APPLIANCES

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 $180k.

Deal economics

  • At list price, monthly cash flow is $192 ($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 $178k (1.0% below list).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.

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; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d 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).

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

Negotiation context

  • It's been on market 173 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 26y 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 $88k; list at $180k implies a 105% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1898 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $158,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 173 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1898 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
7.57%
Cash-on-cash
4.56%
DSCR
1.20
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$180,810
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19 W Hazel St 0.00mi 3/2.0 1,722 (0%) 1mo $180,000 $105 97
184 Sly Ave 0.05mi 3/2.0 1,740 (+1%) 3mo $40,000 $23 92
156 Princeton Ave 0.22mi 3/1.5 1,660 (-4%) 0mo $235,000 $142 84
14 Elm St 0.04mi 3/1.0 1,592 (-8%) 7mo $138,000 $87 77
67 Perry Ave 0.21mi 2/1.5 (-1) 1,832 (+6%) 1mo $55,000 $30 74
117 Reynolds Ave 0.44mi 3/1.5 1,619 (-6%) 0mo $225,000 $139 69
307 Princeton Avenue Ext 0.46mi 3/1.0 1,644 (-4%) 2mo $193,500 $118 67
258 Sly Ave 0.17mi 3/2.0 1,507 (-12%) 5mo $90,000 $60 65
148 W Pulteney St 0.37mi 4/2.0 (+1) 1,585 (-8%) 5mo $60,000 $38 58
229 Cutler Ave 0.70mi 3/1.5 1,822 (+6%) 5mo $179,000 $98 53
174 Fuller Ave 0.59mi 3/1.0 1,568 (-9%) 7mo $180,000 $115 50
10 Corning Blvd 0.75mi 4/2.5 (+1) 1,804 (+5%) 5mo $245,000 $136 44

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
-9.2%
Equity multiple
0.66×
Total profit
$-16,953
Equity at exit
$26,839
10-year hold
IRR
0.3%
Equity multiple
1.02×
Total profit
$993
Equity at exit
$15,563

Cash invested: $50,400 (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
$1,782 high interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$197 /mo · $2,368/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$374
Net cashflow
$192

Break-even live

Break-even rent $1,540
Max offer price $180,000
Occupancy floor 84%

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
$45,000
Closing costs
$5,400
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
247 Princeton Ave Corning, NY 3.0 1.0 1504 $1,500 $1.00 43d 1 0.32mi
209 Oneida Pl Corning, NY 3.0 1.5 1200 $2,000 $1.67 43d 1 0.47mi
137 Field St Corning, NY 2.0–3.0 1.0 1125 $1,345 $1.20 43d 3 0.86mi
171 E 1st St Corning, NY 3.0 2.5 1569 $3,352 $2.14 43d 1 1.24mi
265 Denison Pkwy E Corning, NY 1.0–2.0 1.0 910 $1,495 $1.64 43d 1 1.36mi

Listing history 13 events

  1. 2026-04-30
    status Pending
  2. 2026-03-28
    historical Active Under Contract
  3. 2025-11-08
    listed $180,000 Active
  4. 2025-02-14
    soldstatus $87,900
  5. 2021-01-12
    soldstatus $130,745
  6. 2020-12-30
    soldstatus $130,745 554-char remark
    Show marketing remark (554 chars)

    Well maintained move in ready home with off street parking, over sized one car garage with a brand new garage door opener. Large kitchen with plenty of counter space, large island & lots of cabinets (appliances stay), 1/2 bath & new hickory floors installed on main level. 3 nice sized bedrooms upstairs with a huge full bath with separate shower stall & tub/shower combo (tub/shower combo recently redone by "Bath Fitter"). Vinyl siding & windows, 200 AMP service, newer roof & furnace make this the full package!

  7. 2020-09-14
    listed $132,000 554-char remark
    Show marketing remark (554 chars)

    Well maintained move in ready home with off street parking, over sized one car garage with a brand new garage door opener. Large kitchen with plenty of counter space, large island & lots of cabinets (appliances stay), 1/2 bath & new hickory floors installed on main level. 3 nice sized bedrooms upstairs with a huge full bath with separate shower stall & tub/shower combo (tub/shower combo recently redone by "Bath Fitter"). Vinyl siding & windows, 200 AMP service, newer roof & furnace make this the full package!

  8. 2017-08-07
    soldstatus $115,000
  9. 2017-07-31
    soldstatus $115,000 457-char remark
    Show marketing remark (457 chars)

    Well kept home in a quiet neighborhood with off street parking. Features a newer huge open kitchen with all kinds of special draws, counter space and lighting. 1/2 bath on main level. 3 Large bedrooms up. 1 car oversized garage with a nice private yard. This home is ready to move ii with a fresh feel throughout. Fiber optic cable installed. Newer roof, furnace, 200 amp and all the updates you need to move in and enjoy no work. Vinyl siding and windows.

  10. 2017-05-31
    listed $119,900 457-char remark
    Show marketing remark (457 chars)

    Well kept home in a quiet neighborhood with off street parking. Features a newer huge open kitchen with all kinds of special draws, counter space and lighting. 1/2 bath on main level. 3 Large bedrooms up. 1 car oversized garage with a nice private yard. This home is ready to move ii with a fresh feel throughout. Fiber optic cable installed. Newer roof, furnace, 200 amp and all the updates you need to move in and enjoy no work. Vinyl siding and windows.

  11. 2001-09-04
    soldstatus $52,000
  12. 2001-08-02
    soldstatus $52,000
  13. 2000-08-01
    listed $58,000

ⓘ 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
$2,368 · $197/mo
Projected year-2 tax
$2,705 · $225/mo
Expected delta
+$337/yr (+$28/mo · 14.2%)

ⓘ 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 3/10 Moderate 8 d/yr ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% 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
$21,386
− Mortgage interest
−$10,083
− Property taxes
−$2,368
− Insurance
−$900
− Repairs & maintenance
−$1,711
− Management
−$1,711
− Depreciation
−$5,236
Taxable loss
−$623
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$150
After-tax cash flow
$2,449/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

+210.3% since first listed
13 events — show timeline
  • 2026-04-30 Pending UNYREIS
  • 2026-03-28 Contingent UNYREIS
  • 2025-11-08 Listed $180,000 UNYREIS
  • 2025-02-14 Sold (Public Records) $87,900 Public Records
  • 2021-01-12 Sold (Public Records) $130,745 Public Records
  • 2020-12-30 Sold (MLS) $130,745 UNYREIS
  • 2020-09-14 Listed $132,000 UNYREIS
  • 2017-08-07 Sold (Public Records) $115,000 Public Records
  • 2017-07-31 Sold (MLS) $115,000 UNYREIS
  • 2017-05-31 Listed $119,900 UNYREIS
  • 2001-09-04 Sold (Public Records) $52,000 Public Records
  • 2001-08-02 Sold (MLS) $52,000 UNYREIS
  • 2000-08-01 Listed $58,000 UNYREIS

Property tax history

+0.2%/yr

Latest (2025): $2,368 · -37.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…