CashFlowRE
Sign in Sign up
108 Dodge Ave
D+ Composite 46.64
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 +21.2/30.0
  • DSCR +6.8/10.0
  • 1% rule +5.1/10.0
  • 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

$155,000

108 Dodge Ave · Corning, NY 14830
2 bd · 1.0 ba · 1,066 sqft · SingleFamily public records · 1 Days on market
Built 1930 Est $124k · 25% over ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Wonderful investment property located on Corning's North Side. Rented for several years but currently vacant. Sellers have decided to sell since there is no active lease. Priced to sell, with some TLC this home has tons of income potential for any owner or would serve as a fantastic starter home. 2 bedrooms and 1.5 Baths with a basement and pull down stairs for added storage. Enclosed front & back porches and a 1 car detached garage with a concrete floor. Metal roof new in 2013. Newer furnace and hot water tank. Close to all the action but sitting on a side street! This one won't last long!!

Key facts

  • New kitchen
  • Small backyard
  • Granite countertops

Tags

NEW KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESFULLY UPDATED BATHROOMSMALL BACKYARDPATIO

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 2-bed/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $225 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).

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; 7 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 15y ago; this cycle's ask is 170% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $50k; list at $155k implies a 210% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $155,000

Questions for the listing agent

  1. Built in 1930 — 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
1.01%
Cap rate
8.04%
Cash-on-cash
6.23%
DSCR
1.28
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$123,656
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
330 Dodge Ave. Ext 0.60mi 2/1.0 1,114 (+4%) 1mo $139,900 $126 63
6 E Hazel St 0.28mi 3/1.0 (+1) 1,160 (+9%) 5mo $25,000 $22 63
232 Reynolds Ave 0.45mi 3/1.5 (+1) 1,069 (+0%) 11mo $140,000 $131 62
180 Sly Ave 0.19mi 2/1.0 1,205 (+13%) 9mo $80,000 $66 62
60 W William St 0.16mi 3/1.0 (+1) 1,179 (+11%) 10mo $120,000 $102 62
198 Princeton Ave 0.31mi 3/1.0 (+1) 1,008 (-5%) 12mo $150,000 $149 62
123 Sterling St 0.37mi 3/2.0 (+1) 1,012 (-5%) 12mo $149,000 $147 56
317 W 1st St 0.56mi 2/1.0 1,199 (+12%) 2mo $95,000 $79 51
67 N Franklin 0.61mi 3/2.0 (+1) 1,056 (-1%) 12mo $148,000 $140 51
298 Sly Avenue Ext 0.51mi 3/1.0 (+1) 996 (-7%) 13mo $116,000 $116 49
273 Sunset Dr 0.48mi 2/1.0 1,182 (+11%) 13mo $75,000 $63 49
290 Sunset Dr 0.51mi 3/1.0 (+1) 1,204 (+13%) 14mo $138,900 $115 38

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
-6.7%
Equity multiple
0.75×
Total profit
$-10,786
Equity at exit
$23,111
10-year hold
IRR
2.9%
Equity multiple
1.21×
Total profit
$9,026
Equity at exit
$13,402

Cash invested: $43,400 (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
8.2×

Monthly cashflow live

Estimated rent
$1,566 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$135 /mo · $1,616/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$329
Net cashflow
$225

Break-even live

Break-even rent $1,281
Max offer price $155,000
Occupancy floor 81%

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
$38,750
Closing costs
$4,650
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
209 Oneida Pl Corning, NY 3.0 1.5 1200 $2,000 $1.67 44d 1 0.34mi
125 W Market St Corning, NY 1.0 1.0 1026 $1,600 $1.56 44d 1 0.59mi
137 Field St Corning, NY 2.0–3.0 1.0 1125 $1,295 $1.15 44d 3 0.60mi
90 E Market St Unit 2 Corning, NY 2.0 1.0 1044 $2,200 $2.11 44d 1 0.97mi
265 Denison Pkwy E Corning, NY 1.0–2.0 1.0 910 $1,495 $1.64 44d 1 1.35mi
311 Denison Pkwy E Unit 201 Corning, NY 1.0 1.0 920 $1,350 $1.47 44d 1 1.43mi
122 W High St Unit 201 Painted Post, NY 2.0 1.0 1000 $1,150 $1.15 44d 1 1.45mi

Listing history 6 events

  1. 2021-11-23
    soldstatus $50,000 604-char remark
    Show marketing remark (604 chars)

    Wonderful investment property located on Corning's North Side. Rented for several years but currently vacant. Sellers have decided to sell since there is no active lease. Priced to sell, with some TLC this home has tons of income potential for any owner or would serve as a fantastic starter home. 2 bedrooms and 1.5 Baths with a basement and pull down stairs for added storage. Enclosed front & back porches and a 1 car detached garage with a concrete floor. Metal roof new in 2013. Newer furnace and hot water tank. Close to all the action but sitting on a side street! This one won't last long!!

  2. 2021-11-23
    soldstatus $50,000
    Show marketing remark (604 chars)

    Wonderful investment property located on Corning's North Side. Rented for several years but currently vacant. Sellers have decided to sell since there is no active lease. Priced to sell, with some TLC this home has tons of income potential for any owner or would serve as a fantastic starter home. 2 bedrooms and 1.5 Baths with a basement and pull down stairs for added storage. Enclosed front & back porches and a 1 car detached garage with a concrete floor. Metal roof new in 2013. Newer furnace and hot water tank. Close to all the action but sitting on a side street! This one won't last long!!

  3. 2021-08-04
    listed $57,500 604-char remark
    Show marketing remark (604 chars)

    Wonderful investment property located on Corning's North Side. Rented for several years but currently vacant. Sellers have decided to sell since there is no active lease. Priced to sell, with some TLC this home has tons of income potential for any owner or would serve as a fantastic starter home. 2 bedrooms and 1.5 Baths with a basement and pull down stairs for added storage. Enclosed front & back porches and a 1 car detached garage with a concrete floor. Metal roof new in 2013. Newer furnace and hot water tank. Close to all the action but sitting on a side street! This one won't last long!!

  4. 2012-03-06
    soldstatus $46,500
  5. 2012-03-02
    soldstatus $46,500 100-char remark
    Show marketing remark (100 chars)

    Nice starter home or investment. Property on Corning's Northside. Close to shopping & schools.

  6. 2011-08-22
    listed $54,900 100-char remark
    Show marketing remark (100 chars)

    Nice starter home or investment. Property on Corning's Northside. Close to shopping & schools.

ⓘ 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
$1,616 · $135/mo
Projected year-2 tax
$2,118 · $176/mo
Expected delta
+$502/yr (+$42/mo · 31.0%)

ⓘ 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 ≥95°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
$18,795
− Mortgage interest
−$8,682
− Property taxes
−$1,616
− Insurance
−$775
− Repairs & maintenance
−$1,504
− Management
−$1,504
− Depreciation
−$4,509
Taxable income
$205
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$49
After-tax cash flow
$2,653/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

-8.9% since first listed
6 events — show timeline
  • 2021-11-23 Sold (Public Records) $50,000 Public Records
  • 2021-11-23 Sold (MLS) $50,000 UNYREIS
  • 2021-08-04 Listed $57,500 UNYREIS
  • 2012-03-06 Sold (Public Records) $46,500 Public Records
  • 2012-03-02 Sold (MLS) $46,500 UNYREIS
  • 2011-08-22 Listed $54,900 UNYREIS

Property tax history

+2.4%/yr

Latest (2025): $1,616 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…