CashFlowRE
Sign in Sign up
226 Richfield Blvd
C Composite 55.44
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 +13.2/30.0
  • ARV discount +10.5/15.0
  • Appreciation +10.0/10.0
  • 1% rule +5.0/10.0
  • Schools +4.2/10.0
  • DSCR +4.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$179,900

226 Richfield Blvd · Mattydale, NY 13211
2 bd · 1.0 ba · 1,260 sqft · SingleFamily public records · 6 Days on market
Built 1941 8,330 sqft lot Est $193k · 7% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great home in North Syracuse school district. Cute capecod with majority of the work completed so you just have to move in! There has been $40,000 of improvements including new windows, new roof, new enclosed porch, new shed, heated garage and interior work done such as updated bathroom and kitchen, including appliances. Great starter home that is immaculate with lovely decor and cared for condition. Look at this home that has great value! Also forgot to mention close to all stores as well as walking distance to parks, library and the school.

Key facts

  • Front porch steps
  • Brick fireplace
  • Mid century charm

Tags

MID CENTURY CHARMFRONT PORCH STEPSBRICK FIREPLACEHARDWOOD FLOORSLARGE PANTRY3 SEASON SUNROOM

Property features AI

Exterior

  • Parking: Detached garage with garage door opener; 1 garage space
  • Utilities: Electricity connected; Public water connected; Sewer connected; Cable available; High speed internet available
  • Home design: Single-story home; Resale property; Asphalt roof
  • Construction: Aluminum siding; Block foundation; Built as an existing structure
  • Exterior features: Blacktop driveway; Fully fenced yard; Shed(s)/storage

Interior

  • Kitchen: Dishwasher; Gas oven; Gas range; Microwave; Refrigerator
  • Bedrooms: 6 total rooms (includes bedrooms and living spaces)
  • Flooring: Hardwood; Varies
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heating (hot water); Central air conditioning
  • Interior features: Separate/formal dining room; Full basement; Family room
  • Laundry & utility: Laundry located in basement; Gas water heater

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 $180k.

Deal economics

  • At list price, monthly cash flow is $-3 ($-34/yr) — negative.
  • To cash-flow at today's rent, offer at most $179k (0.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $179k (0.5% below list).
  • Recommended offer: $179k (0.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#360 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime D, amenities F.
  • North Syracuse Central School District (suburban): math 45% / reading 50% proficiency, ranked #402 of 590 in NY (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 20 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Onondaga County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $50k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 13y 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 $86k; list at $180k implies a 110% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $179,079 (0.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D 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?
  7. 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.
  8. 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.
  9. 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
1.00%
Cap rate
6.27%
Cash-on-cash
-0.07%
DSCR
1.00
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$192,780
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
302 Richfield Blvd 0.06mi 3/1.0 (+1) 1,120 (-11%) 3mo $190,000 $170 71
321 Richfield Blvd 0.15mi 3/1.0 (+1) 1,180 (-6%) 9mo $150,000 $127 70
162 Mc Alpine St 0.29mi 3/1.5 (+1) 1,344 (+7%) 3mo $209,000 $156 66
121 W Molloy Rd 0.24mi 3/2.0 (+1) 1,176 (-7%) 8mo $170,000 $145 62
301 Richfield Blvd 0.06mi 3/2.0 (+1) 1,100 (-13%) 6mo $167,301 $152 62
200 Leonard St 0.24mi 3/1.5 (+1) 1,125 (-11%) 5mo $172,500 $153 60
132 Lind Ave 0.68mi 3/1.0 (+1) 1,284 (+2%) 2mo $190,000 $148 58
203 Brookline Rd 0.44mi 3/1.0 (+1) 1,126 (-11%) 2mo $190,000 $169 55
117 Raphael Ave 0.41mi 2/1.0 1,404 (+11%) 11mo $181,000 $129 53
217 Mitchell Ave 0.55mi 3/2.0 (+1) 1,370 (+9%) 5mo $190,000 $139 47
311 Raphael Ave 0.44mi 3/1.0 (+1) 1,116 (-11%) 10mo $175,000 $157 47
416 Garden City Dr 0.30mi 3/2.0 (+1) 1,080 (-14%) 9mo $199,900 $185 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.3%
Equity multiple
2.94×
Total profit
$97,934
Equity at exit
$162,068
10-year hold
IRR
21.5%
Equity multiple
6.73×
Total profit
$288,807
Equity at exit
$349,506

Cash invested: $50,372 (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 13211

Home prices YoY
10.7%
Active inventory
20
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,791 high interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$399 /mo · $4,790/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$-3

Break-even live

Break-even rent $1,794
Max offer price $179,405
Occupancy floor 95%

Sensitivity live

Price -10% $99 -5% $48 +0% $-3 +5% $-54 +10% $-105
Rent -10% $-144 -5% $-74 +0% $-3 +5% $68 +10% $139
Rate -1.0pp $88 -0.5pp $43 base $-3 +0.5pp $-49 +1.0pp $-97

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
$44,975
Closing costs
$5,397
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
106 Harrington St Syracuse, NY 3.0 1.0 1168 $1,875 $1.61 45d 1 0.33mi
2802 Lemoyne Ave Unit 1 Syracuse, NY 3.0 1.0 988 $1,700 $1.72 15d 1 0.35mi
1132 Wolf St Unit 4 Syracuse, NY 3.0 1.0 1041 $1,350 $1.30 45d 1 1.03mi
103 Hyland Dr Syracuse, NY 3.0 1.0 1260 $2,400 $1.90 15d 1 1.20mi
286 Ross Park Syracuse, NY 3.0 1.0 1100 $1,500 $1.36 45d 1 1.31mi

Listing history 5 events

  1. 2026-06-21
    days on market $179,900 Active 6 DOM
  2. 2026-06-18
    days on market $179,900 Active 3 DOM
  3. 2026-06-17
    days on market $179,900 Active 2 DOM
  4. 2026-06-15
    remarks 699-char remark
  5. 2026-06-15
    listed $179,900 Active 1 DOM

ⓘ 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
$4,790 · $399/mo
Projected year-2 tax
$4,790 · $399/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥95°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
$21,489
− Mortgage interest
−$10,077
− Property taxes
−$4,790
− Insurance
−$900
− Repairs & maintenance
−$1,719
− Management
−$1,719
− Depreciation
−$5,233
Taxable loss
−$2,949
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$708
After-tax cash flow
$674/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
North Syracuse Central School District
NCES district ID
3621210
Math proficiency
45% ▼ -9.00%
Reading proficiency
50% ▲ 1.00%
Median HH income
$62,904
Composite
41.93/100
National rank
#3356
State rank
#402 of 590 in NY

Livability — Mattydale

Score
72/100
State rank
#360
US rank
#6130

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mattydale, NY
City population
6,155
Population (ZIP)
6,155

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
Predominantly White (78%)
Race & ethnicity
White 78% Two or more races 7% Asian 5% Hispanic / Latino 5% Black 4%
Common ancestry
Romanian 7% Lithuanian 5% Iranian 2%
Foreign-born
5% · Philippines, India, Vietnam
Languages at home
93% English-only · Other Indo-European 2% Other Asian/Pacific 2% Russian/Polish/Slavic 1%

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
▲ 31.87%
Current HPI
330.266
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

+110.4% since first listed
6 events — show timeline
  • 2026-06-15 Listed $179,900 CNYIS
  • 2014-05-14 Sold (Public Records) $85,500 Public Records
  • 2014-04-25 Listing Removed CNYIS
  • 2014-04-23 Sold (MLS) $85,500 CNYIS
  • 2013-08-19 Listed $88,900 CNYIS
  • 2007-05-10 Sold (Public Records) $85,500 Public Records

Property tax history

+1.5%/yr

Latest (2025): $4,790 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…