19 W Hazel St · Corning, NY
Flood risk 1/10 · Minimal
- FEMA flood zone
- X
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $691 – $1,283
Heat risk 3/10 · Minor
- Hot days now (above 95°F)
- 8 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- 0.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1898 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -9.2%
- Equity multiple
- 0.66×
- Total profit
- $-16,953
- Equity at exit
- $26,839
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-04-30status Pending
-
2026-03-28historical Active Under Contract
-
2025-11-08$180,000 Active
-
2025-02-14soldstatus $87,900
-
2021-01-12soldstatus $130,745
-
2020-12-30soldstatus $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!
-
2020-09-14$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!
-
2017-08-07soldstatus $115,000
-
2017-07-31soldstatus $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.
-
2017-05-31$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.
-
2001-09-04soldstatus $52,000
-
2001-08-02soldstatus $52,000
-
2000-08-01$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
- 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
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
- 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 |
|---|---|---|
| Financial Services | 10 | $950B |
|
||
| Consumer Goods | 9 | $162B |
|
||
| Insurance | 4 | $225B |
|
||
| Telecommunications | 2 | $144B |
|
||
| Pharmaceuticals | 2 | $112B |
|
||
| Media / Entertainment | 2 | $69B |
|
||
Price history
+210.3% since first listed13 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%/yrLatest (2025): $2,368 · -37.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…