312 Allen St · Syracuse, NY
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $691 – $1,283
Heat risk 3/10 · Minor
- Hot days now (above 94°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- 0.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 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 +17.7/30.0
- ARV discount +10.9/15.0
- DSCR +5.5/10.0
- Rent growth +5.0/5.0
- Livability +3.9/5.0
- 1% rule +3.8/10.0
- Condition / age +2.5/5.0
- Schools +1.8/10.0
- Appreciation +0.0/10.0
$270,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Spacious 5-Bedroom Home with Finished Attic & Private Backyard – 312 Allen St, Syracuse, NY Generously sized 5-bedroom home offering approximately 2,500 square feet of living space in a convenient Syracuse location. With a flexible layout and a fully finished attic, this property provides ample room for a growing household, home office setup, guest space, or additional recreational area. The main living areas offer plenty of natural light and flow comfortably for both everyday living and entertaining. Upstairs, the finished attic expands your usable square footage and can serve as bonus living space depending on your needs. Step outside to enjoy a full backyard complete with a deck — ideal for outdoor dining, gatherings, or relaxing during warmer months. The yard provides space for gardening, pets, or future landscaping opportunities. With five bedrooms, 2 full bathrooms, and 2,500 square feet of space, this is a great fit for an owner-occupant or as a rental property. 10 blocks to SU/ Mediplex, convenient to schools, shopping, parks, and major roadways, this home combines space, versatility, and value.
Key facts
- Finished attic
- Private backyard
- Space for gardening
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/1.0-bath single-family listed at $270k.
Deal economics
- At list price, monthly cash flow is $215 ($3k/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 $238k (12.0% below list).
- Recommended offer: $238k (12.0% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 77/100 on livability (#187 in NY, #2,869 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, crime F, employment D-.
- Syracuse City School District (urban): math 18% / reading 26% proficiency, ranked #590 of 590 in NY (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising fast (+11.2%/yr); 58 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).
- At $2,376/mo this rent would consume 68% of the median local household income ($42k/yr) (locally 2307% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
- Onondaga County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
- At projected returns (-3.0% appreciation + 8.0% rent growth), your $76k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- It's been on market 53 days — a 3% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 15y ago; this cycle's ask is 9560% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
- Current owner paid $120k; list at $270k implies a 125% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 53 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is F 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?
- 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
- 0.88% ✗
- Cap rate
- 7.25%
- Cash-on-cash
- 3.42%
- DSCR
- 1.15
- GRM
- 9.5
CMA / ARV
- ARV (median comp)
- $292,331
- List price
- $270,000
- Delta
- -7.64%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 306 Allen St | 0.01mi | 4/1.0 | 2,100 (-6%) | 1mo | $260,000 | $124 | 88 |
| 603 Allen St | 0.38mi | 4/2.5 | 2,184 (-2%) | 4mo | $345,000 | $158 | 69 |
| 260 Fenway Dr | 0.34mi | 4/2.0 | 2,141 (-4%) | 6mo | $247,000 | $115 | 67 |
| 124 Cumberland Ave | 0.26mi | 4/1.5 | 2,041 (-9%) | 5mo | $158,000 | $77 | 67 |
| 109 Avondale Pl | 0.53mi | 4/1.5 | 2,154 (-4%) | 4mo | $282,500 | $131 | 64 |
| 522 Allen St | 0.28mi | 5/2.5 (+1) | 2,070 (-8%) | 5mo | $230,000 | $111 | 59 |
| 248 Scottholm Ter | 0.64mi | 4/2.0 | 2,172 (-3%) | 5mo | $323,000 | $149 | 57 |
| 770 Westmoreland Ave | 0.50mi | 3/2.0 (-1) | 2,028 (-10%) | 4mo | $250,000 | $123 | 49 |
| 217 Scott Ave | 0.59mi | 3/2.5 (-1) | 2,392 (+7%) | 2mo | $385,000 | $161 | 48 |
| 303 Crawford Ave | 0.66mi | 4/2.5 | 2,110 (-6%) | 8mo | $216,300 | $103 | 47 |
| 720 Salt Springs Rd | 0.69mi | 4/1.5 | 2,028 (-10%) | 6mo | $160,000 | $79 | 45 |
| 101 Avondale Pl | 0.55mi | 5/2.5 (+1) | 2,000 (-11%) | 2mo | $291,000 | $146 | 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 · 8.0% rent growth · sell at horizon
- IRR
- -6.0%
- Equity multiple
- 0.77×
- Total profit
- $-17,576
- Equity at exit
- $40,258
- IRR
- 8.5%
- Equity multiple
- 1.78×
- Total profit
- $59,133
- Equity at exit
- $23,345
Cash invested: $75,600 (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
ZIP-level market 13210
- Home prices YoY
- -9.0%
- Rents YoY
- 11.2%
- Active inventory
- 58
- Price-to-rent
- 9.5×
Monthly cashflow live
- Estimated rent
- $2,376 high interval (Pro) →
- Mortgage (P&I)
- −$1,416
- Tax from tax record
- −$133 /mo · $1,600/yr
- Insurance
- −$112
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$499
- Net cashflow
- $215
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
- $67,500
- Closing costs
- $8,100
- 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 16 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 409 Westmoreland Ave Unit 9 Syracuse, NY | 3.0 | 1.0 | 2480 | $2,200 | $0.89 | 43d | 1 | 0.13mi |
| 205 Fellows Ave Unit 1 Syracuse, NY | 3.0 | 1.0 | 1638 | $1,800 | $1.10 | 21d | 1 | 0.40mi |
| 1205 Madison St Fl -1 Syracuse, NY | 4.0 | 3.0 | 2988 | $2,640 | $0.88 | 43d | 1 | 0.59mi |
| 1108 Madison St Unit 2 Syracuse, NY | 3.0 | 1.5 | 1580 | $2,080 | $1.32 | 43d | 1 | 0.64mi |
| 501 Clarendon St Syracuse, NY | 3.0 | 1.0 | 2516 | $1,800 | $0.72 | 21d | 1 | 0.66mi |
| 1607 Burnet Ave Unit 1 Syracuse, NY | 3.0 | 1.0 | 2538 | $1,650 | $0.65 | 21d | 1 | 0.67mi |
| 942 Euclid Ave Syracuse, NY | 3.0 | 1.0 | 2572 | $1,800 | $0.70 | 21d | 1 | 0.72mi |
| 750 Euclid Ave Syracuse, NY | 5.0 | 2.0 | 2736 | $4,100 | $1.50 | 43d | 1 | 0.76mi |
| 922 Westcott St Syracuse, NY | 4.0 | 2.0 | 1700 | $2,000 | $1.18 | 21d | 1 | 0.85mi |
| 108 Harrington Rd Syracuse, NY | 3.0 | 2.0 | 1800 | $2,600 | $1.44 | 13d | 1 | 0.87mi |
| 365 Green St Syracuse, NY | 5.0 | 3.5 | 2263 | $3,300 | $1.46 | 21d | 1 | 1.12mi |
| 215 Locksley Rd Syracuse, NY | 4.0 | 3.5 | 2352 | $4,300 | $1.83 | 13d | 1 | 1.27mi |
| 202 Stafford Ave Syracuse, NY | 3.0 | 1.0 | 1692 | $1,800 | $1.06 | 13d | 1 | 1.32mi |
| 712 Oak St Syracuse, NY | 3.0 | 1.0 | 2461 | $1,700 | $0.69 | 21d | 1 | 1.46mi |
| 447 E Washington St Syracuse, NY | 3.0 | 1.5 | 2095 | $2,100 | $1.00 | 13d | 1 | 1.47mi |
| 121 Doll Pkwy Unit A Syracuse, NY | 4.0 | 2.0 | 1400 | $2,800 | $2.00 | 13d | 1 | 1.50mi |
Listing history 27 events
-
2026-06-18days on market $270,000 Active 53 DOM
-
2026-06-17days on market $270,000 Active 52 DOM
-
2026-06-16days on market $270,000 Active 51 DOM
-
2026-06-15days on market $270,000 Active 50 DOM
-
2026-06-14days on market $270,000 Active 48 DOM
-
2026-06-13days on market $270,000 Active 47 DOM
-
2026-06-10days on market $270,000 Active 45 DOM
-
2026-06-09days on market $270,000 Active 44 DOM
-
2026-06-08days on market $270,000 Active 43 DOM
-
2026-06-07days on market $270,000 Active 42 DOM
-
2026-06-05days on market $270,000 Active 39 DOM
-
2026-06-02days on market $270,000 Active 37 DOM
-
2026-06-01days on market $270,000 Active 36 DOM
-
2026-05-31days on market $270,000 Active 35 DOM
-
2026-05-30days on market $270,000 Active 34 DOM
-
2026-05-03status Active 1141-char remark
Show marketing remark (1141 chars)
Spacious 5-Bedroom Home with Finished Attic & Private Backyard – 312 Allen St, Syracuse, NY Generously sized 5-bedroom home offering approximately 2,500 square feet of living space in a convenient Syracuse location. With a flexible layout and a fully finished attic, this property provides ample room for a growing household, home office setup, guest space, or additional recreational area. The main living areas offer plenty of natural light and flow comfortably for both everyday living and entertaining. Upstairs, the finished attic expands your usable square footage and can serve as bonus living space depending on your needs. Step outside to enjoy a full backyard complete with a deck — ideal for outdoor dining, gatherings, or relaxing during warmer months. The yard provides space for gardening, pets, or future landscaping opportunities. With five bedrooms, 2 full bathrooms, and 2,500 square feet of space, this is a great fit for an owner-occupant or as a rental property. 10 blocks to SU/ Mediplex, convenient to schools, shopping, parks, and major roadways, this home combines space, versatility, and value.
-
2026-05-02$2,795
-
2026-05-02historical $2,795
-
2026-03-14price $2,795
-
2026-03-01price $270,000 1141-char remark
Show marketing remark (1141 chars)
Spacious 5-Bedroom Home with Finished Attic & Private Backyard – 312 Allen St, Syracuse, NY Generously sized 5-bedroom home offering approximately 2,500 square feet of living space in a convenient Syracuse location. With a flexible layout and a fully finished attic, this property provides ample room for a growing household, home office setup, guest space, or additional recreational area. The main living areas offer plenty of natural light and flow comfortably for both everyday living and entertaining. Upstairs, the finished attic expands your usable square footage and can serve as bonus living space depending on your needs. Step outside to enjoy a full backyard complete with a deck — ideal for outdoor dining, gatherings, or relaxing during warmer months. The yard provides space for gardening, pets, or future landscaping opportunities. With five bedrooms, 2 full bathrooms, and 2,500 square feet of space, this is a great fit for an owner-occupant or as a rental property. 10 blocks to SU/ Mediplex, convenient to schools, shopping, parks, and major roadways, this home combines space, versatility, and value.
-
2026-02-25historical $2,495
-
2026-02-23$2,495
-
2026-02-21$250,000 Active 1141-char remark
Show marketing remark (1141 chars)
Spacious 5-Bedroom Home with Finished Attic & Private Backyard – 312 Allen St, Syracuse, NY Generously sized 5-bedroom home offering approximately 2,500 square feet of living space in a convenient Syracuse location. With a flexible layout and a fully finished attic, this property provides ample room for a growing household, home office setup, guest space, or additional recreational area. The main living areas offer plenty of natural light and flow comfortably for both everyday living and entertaining. Upstairs, the finished attic expands your usable square footage and can serve as bonus living space depending on your needs. Step outside to enjoy a full backyard complete with a deck — ideal for outdoor dining, gatherings, or relaxing during warmer months. The yard provides space for gardening, pets, or future landscaping opportunities. With five bedrooms, 2 full bathrooms, and 2,500 square feet of space, this is a great fit for an owner-occupant or as a rental property. 10 blocks to SU/ Mediplex, convenient to schools, shopping, parks, and major roadways, this home combines space, versatility, and value.
-
2025-07-02$2,495
-
2011-07-28soldstatus $120,000
-
2011-07-27soldstatus $120,000 619-char remark
Show marketing remark (619 chars)
Grand victorian offers period details-pillars, dental wood trim, wood floors. .. found throughout. 1st floor has decorative fireplace & formal living/dining rooms has those great pillars. Kitchen has been remodeled using great attention to detail-pantry storage is floor to ceiling, breakfast room with window seat, center island, and quality appliances. The 2nd floor holds 4 bedrooms (master has its own sitting room) & a sleeping porch & period perfect bath. There is a 3rd floor family room with cathedral ceiling showing original rafters, bath, & clever fan/windows to allow summer breezes.
-
2011-02-01$125,000 619-char remark
Show marketing remark (619 chars)
Grand victorian offers period details-pillars, dental wood trim, wood floors. .. found throughout. 1st floor has decorative fireplace & formal living/dining rooms has those great pillars. Kitchen has been remodeled using great attention to detail-pantry storage is floor to ceiling, breakfast room with window seat, center island, and quality appliances. The 2nd floor holds 4 bedrooms (master has its own sitting room) & a sleeping porch & period perfect bath. There is a 3rd floor family room with cathedral ceiling showing original rafters, bath, & clever fan/windows to allow summer breezes.
ⓘ 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
- $1,600 · $133/mo
- Projected year-2 tax
- $3,082 · $257/mo
- Expected delta
- +$1,481/yr (+$123/mo · 92.6%)
ⓘ 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 (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 3/10 Moderate 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
- Wind 1/10 Low 0% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 0 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
- $28,511
- − Mortgage interest
- −$15,124
- − Property taxes
- −$1,600
- − Insurance
- −$1,350
- − Repairs & maintenance
- −$2,281
- − Management
- −$2,281
- − Depreciation
- −$7,855
- Taxable loss
- −$1,979
- Est. tax savings @ 24.0%
- +$475
- After-tax cash flow
- $3,058/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
- Syracuse City School District
- NCES district ID
- 3628590
- Math proficiency
- 18% ▼ -5.00%
- Reading proficiency
- 26% ▬ 0.00%
- Median HH income
- $32,097
- Composite
- 17.83/100
- National rank
- #9007
- State rank
- #590 of 590 in NY
Livability — Syracuse
- Score
- 77/100
- State rank
- #187
- US rank
- #2869
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Syracuse, NY
- County
- Onondaga County · 247,257 people
- City population
- 152,627
- Metro
- Syracuse, NY
- Population (ZIP)
- 19,803
- Household income
- $41,738
- Rent vs Own
- Severe rent burden
- 2307.0
Population outlook (Onondaga County) Hauer SSP2
- Today (2025)
- 467,894 people
- By 2030
- 463,381 · -1.0%
- By 2040
- 447,697 · -4.3%
- By 2050
- 426,399 · -8.9%
- By 2075
- 373,661 · -20.1%
- By 2100
- 307,967 · -34.2%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.61)
- Race & ethnicity
- White 58% Black 18% Asian 9% Hispanic / Latino 9% Two or more races 8%
- Hispanic origin (detail)
- Puerto Rican 3%
- Common ancestry
- Romanian 3% Lithuanian 3% Italian 2%
- Foreign-born
- 18% · China, Canada, South Korea
- Languages at home
- 78% English-only · Chinese 5% Spanish 4% Other Indo-European 2%
Political lean MEDSL · Onondaga
- 2024 margin
- D (+17.3) · D 58.6% · R 41.4%
- 2008→2024 swing
- -3.0pp toward R · 2008: 20.3pp · 2024: 17.3pp
- All cycles
- 2024: D+17.3 2020: D+20.6 2016: D+12.8 2012: D+21.1 2008: D+20.3
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -37.59%
- Current HPI
- 378.0277
- Rent YoY
- ▲ 11.18%
- Metro
- Syracuse, 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
-97.8% since first listed12 events — show timeline
- 2026-05-03 Relisted — CNYIS
- 2026-05-02 Listed for Rent $2,795 TENANTTURNER2
- 2026-05-02 Rental Removed $2,795 CNYIS
- 2026-03-14 Price Changed $2,795 CNYIS
- 2026-03-01 Price Changed $270,000 CNYIS
- 2026-02-25 Rental Removed $2,495 TENANTTURNER2
- 2026-02-23 Listed for Rent $2,495 CNYIS
- 2026-02-21 Listed $250,000 CNYIS
- 2025-07-02 Listed for Rent $2,495 TENANTTURNER2
- 2011-07-28 Sold (Public Records) $120,000 Public Records
- 2011-07-27 Sold (MLS) $120,000 CNYIS
- 2011-02-01 Listed $125,000 CNYIS
Property tax history
+1.7%/yrLatest (2025): $1,600 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…