CashFlowRE
Sign in Sign up
344 2nd Ave 🏷️ Likely Rental
B+ Composite 77.18
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
  • Livability +4.0/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

344 2nd Ave · Albany, NY 12209
4 bd · 2.0 ba · 2,538 sqft · MultiFamily public records · 99 Days on market
Built 1920 4,791 sqft lot $99/sqft · 47% below area Est $468k · 47% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

This spacious duplex is ideally situated in a central location with convenient access to public transportation. It has been fully renovated and features two bedrooms and one bathroom in each unit, along with expansive kitchens that include dining areas. The second floor offers ample space that can be utilized as a third bedroom. Current rental rates are aligned with the market, and both units are currently occupied. Driveway belongs to neighbor. 24 Hour Notice for showings . First floor rent is 1340- month to month. Second floor rent is 1300- 1 year lease ending 7/31/2026.

Key facts

  • Fully renovated
  • Ample space
  • Expansive kitchens

Tags

FULLY RENOVATEDEXPANSIVE KITCHENSAMPLE SPACE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $250,000 price doesn't fit this home's estimated sale value (~$468,499) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2 × 2-bed/1.0-bath units multifamily listed at $250k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $681/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $250k).
  • Recommended offer: $228k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.8% vs local median 5.7% in Albany — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 79/100 on livability (#129 in NY, #2,083 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: employment C-, crime F.
  • Albany City School District (urban): math 37% / reading 40% proficiency, ranked #543 of 590 in NY (top 92%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 47 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 675 units permitted in Albany County in 2024 (451 in 5+ unit buildings).

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.
  • Albany County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 99 days — a 9% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 13y ago; this cycle's ask has dropped $25k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $227,500 (9.0% below list)

Questions for the listing agent

  1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.52%
Cap rate
12.83%
Cash-on-cash
23.35%
DSCR
2.04
GRM
5.5

CMA / ARV

ARV (median comp)
$468,499
List price
$250,000
Delta
-46.64%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
48 W Van Vechten St 0.15mi 4/2.0 2,166 (-15%) 1mo $170,000 $78 68
105 Southern Blvd 0.30mi 5/4.0 (+1) 2,446 (-4%) 1mo $405,000 $166 66
3 Hurlbut St 0.05mi 5/2.0 (+1) 2,342 (-8%) 18mo $233,000 $99 65
8 Avondale Ter 0.48mi 4/2.0 2,296 (-10%) 2mo $189,000 $82 60
29 Garden St 0.24mi 4/2.0 2,244 (-12%) 12mo $300,000 $134 59
19 Garden St 0.25mi 5/3.0 (+1) 2,479 (-2%) 23mo $305,000 $123 56
365 2nd Ave 0.14mi 4/2.0 2,174 (-14%) 23mo $180,000 $83 50
319 Mccarty Ave 0.20mi 5/2.0 (+1) 2,808 (+11%) 24mo $245,000 $87 48
12 Delaware Ter 0.44mi 5/2.0 (+1) 2,256 (-11%) 14mo $180,000 $80 44
12 Grandview Ter 0.50mi 5/2.0 (+1) 2,244 (-12%) 10mo $249,900 $111 44
270 Morton Ave 0.56mi 5/4.0 (+1) 2,714 (+7%) 9mo $477,000 $176 42
26 Marinello Ter 0.40mi 5/2.5 (+1) 2,210 (-13%) 13mo $413,000 $187 42

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
16.4%
Equity multiple
1.66×
Total profit
$46,255
Equity at exit
$37,276
10-year hold
IRR
25.0%
Equity multiple
3.17×
Total profit
$152,029
Equity at exit
$21,615

Cash invested: $70,000 (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 12209

Home prices YoY
-7.3%
Active inventory
47
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$3,812 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$234 /mo · $2,810/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$801
Net cashflow
$1,362

Break-even live

Break-even rent $2,088
Max offer price $250,000
Occupancy floor 59%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,812

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
$62,500
Closing costs
$7,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
257 Quail St Albany, NY 4.0 2.5 2208 $2,800 $1.27 43d 1 1.45mi

Listing history 16 events

  1. 2026-05-12
    status Active 588-char remark
    Show marketing remark (588 chars)

    This spacious duplex is ideally situated in a central location with convenient access to public transportation. It has been fully renovated and features two bedrooms and one bathroom in each unit, along with expansive kitchens that include dining areas. The second floor offers ample space that can be utilized as a third bedroom. Current rental rates are aligned with the market, and both units are currently occupied. Driveway belongs to neighbor. 24 Hour Notice for showings . First floor rent is 1340- month to month. Second floor rent is 1300- 1 year lease ending 7/31/2026.

  2. 2026-04-25
    status Pending 588-char remark
    Show marketing remark (588 chars)

    This spacious duplex is ideally situated in a central location with convenient access to public transportation. It has been fully renovated and features two bedrooms and one bathroom in each unit, along with expansive kitchens that include dining areas. The second floor offers ample space that can be utilized as a third bedroom. Current rental rates are aligned with the market, and both units are currently occupied. Driveway belongs to neighbor. 24 Hour Notice for showings . First floor rent is 1340- month to month. Second floor rent is 1300- 1 year lease ending 7/31/2026.

  3. 2026-04-21
    historical Contingent 588-char remark
    Show marketing remark (588 chars)

    This spacious duplex is ideally situated in a central location with convenient access to public transportation. It has been fully renovated and features two bedrooms and one bathroom in each unit, along with expansive kitchens that include dining areas. The second floor offers ample space that can be utilized as a third bedroom. Current rental rates are aligned with the market, and both units are currently occupied. Driveway belongs to neighbor. 24 Hour Notice for showings . First floor rent is 1340- month to month. Second floor rent is 1300- 1 year lease ending 7/31/2026.

  4. 2026-04-09
    price $250,000 588-char remark
    Show marketing remark (588 chars)

    This spacious duplex is ideally situated in a central location with convenient access to public transportation. It has been fully renovated and features two bedrooms and one bathroom in each unit, along with expansive kitchens that include dining areas. The second floor offers ample space that can be utilized as a third bedroom. Current rental rates are aligned with the market, and both units are currently occupied. Driveway belongs to neighbor. 24 Hour Notice for showings . First floor rent is 1340- month to month. Second floor rent is 1300- 1 year lease ending 7/31/2026.

  5. 2026-03-07
    price $261,999 588-char remark
    Show marketing remark (588 chars)

    This spacious duplex is ideally situated in a central location with convenient access to public transportation. It has been fully renovated and features two bedrooms and one bathroom in each unit, along with expansive kitchens that include dining areas. The second floor offers ample space that can be utilized as a third bedroom. Current rental rates are aligned with the market, and both units are currently occupied. Driveway belongs to neighbor. 24 Hour Notice for showings . First floor rent is 1340- month to month. Second floor rent is 1300- 1 year lease ending 7/31/2026.

  6. 2026-02-04
    price $267,000 588-char remark
    Show marketing remark (588 chars)

    This spacious duplex is ideally situated in a central location with convenient access to public transportation. It has been fully renovated and features two bedrooms and one bathroom in each unit, along with expansive kitchens that include dining areas. The second floor offers ample space that can be utilized as a third bedroom. Current rental rates are aligned with the market, and both units are currently occupied. Driveway belongs to neighbor. 24 Hour Notice for showings . First floor rent is 1340- month to month. Second floor rent is 1300- 1 year lease ending 7/31/2026.

  7. 2026-01-24
    listed $274,999 Active 588-char remark
    Show marketing remark (588 chars)

    This spacious duplex is ideally situated in a central location with convenient access to public transportation. It has been fully renovated and features two bedrooms and one bathroom in each unit, along with expansive kitchens that include dining areas. The second floor offers ample space that can be utilized as a third bedroom. Current rental rates are aligned with the market, and both units are currently occupied. Driveway belongs to neighbor. 24 Hour Notice for showings . First floor rent is 1340- month to month. Second floor rent is 1300- 1 year lease ending 7/31/2026.

  8. 2024-07-04
    historical $1,300
  9. 2024-06-22
    listed $1,300
  10. 2024-06-10
    soldstatus $235,000
  11. 2022-12-05
    soldstatus $111,000
  12. 2022-10-10
    status Pending 240-char remark
    Show marketing remark (240 chars)

    Calling all investors looking for your next BRRR project? This two-family property is currently grossing $19,200, rents are below market value. With a little TLC this properties ARV could be $220,000. Schedule your personal showing today.

  13. 2022-08-24
    listed $109,900 Active 240-char remark
    Show marketing remark (240 chars)

    Calling all investors looking for your next BRRR project? This two-family property is currently grossing $19,200, rents are below market value. With a little TLC this properties ARV could be $220,000. Schedule your personal showing today.

  14. 2013-11-21
    historical
  15. 2013-07-24
    listed $85,900
  16. 2005-01-19
    soldstatus $65,000

ⓘ 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
$2,810 · $234/mo
Projected year-2 tax
$3,517 · $293/mo
Expected delta
+$708/yr (+$59/mo · 25.2%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$45,744
− Mortgage interest
−$14,004
− Property taxes
−$2,810
− Insurance
−$1,250
− Repairs & maintenance
−$3,660
− Management
−$3,660
− Depreciation
−$7,273
Taxable income
$13,089
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,141
After-tax cash flow
$13,205/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
Albany City School District
NCES district ID
3602460
Math proficiency
37% ▲ 6.00%
Reading proficiency
40% ▲ 7.00%
Median HH income
$40,568
Composite
32.34/100
National rank
#5744
State rank
#543 of 590 in NY

Livability — Albany

Score
79/100
State rank
#129
US rank
#2083

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Albany, NY
City population
116,921
Population (ZIP)
10,754

Population outlook (Albany County) Hauer SSP2

Today (2025)
320,794 people
By 2030
327,401 · +2.1%
By 2040
338,218 · +5.4%
By 2050
348,467 · +8.6%
By 2075
381,693 · +19.0%
By 2100
393,809 · +22.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 46% Black 23% Hispanic / Latino 19% Asian 8% Two or more races 7%
Hispanic origin (detail)
Puerto Rican 6%
Common ancestry
Romanian 4% Lithuanian 3% Serbian 1%
Foreign-born
18% · Canada, Philippines, South Korea
Languages at home
77% English-only · Spanish 13% Other Asian/Pacific 3% Tagalog/Filipino 1%

Political lean MEDSL · Albany

2024 margin
Strong D (+25.8) · D 62.9% · R 37.1%
2008→2024 swing
-3.6pp toward R · 2008: 29.4pp · 2024: 25.8pp
All cycles
2024: D+25.8 2020: D+31.4 2016: D+24.3 2012: D+31.0 2008: D+29.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -24.91%
Current HPI
318.0191
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

+284.6% since first listed
16 events — show timeline
  • 2026-05-12 Relisted Global MLS
  • 2026-04-25 Pending Global MLS
  • 2026-04-21 Contingent Global MLS
  • 2026-04-09 Price Changed $250,000 Global MLS
  • 2026-03-07 Price Changed $261,999 Global MLS
  • 2026-02-04 Price Changed $267,000 Global MLS
  • 2026-01-24 Listed $274,999 Global MLS
  • 2024-07-04 Rental Removed $1,300 GLOBALMLS
  • 2024-06-22 Listed for Rent $1,300 GLOBALMLS
  • 2024-06-10 Sold (Public Records) $235,000 Public Records
  • 2022-12-05 Sold (Public Records) $111,000 Public Records
  • 2022-10-10 Pending Global MLS
  • 2022-08-24 Listed $109,900 Global MLS
  • 2013-11-21 Listing Removed Global MLS
  • 2013-07-24 Listed $85,900 Global MLS
  • 2005-01-19 Sold (Public Records) $65,000 Public Records

Property tax history

-0.3%/yr

Latest (2025): $2,810 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…