CashFlowRE
Sign in Sign up
134 Armstrong Rd Rd
C+ Composite 60.58
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 +20.4/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.8/10.0
  • DSCR +6.5/10.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

134 Armstrong Rd Rd · Lakeland, NY 13209
4 bd · 1.5 ba · 1,456 sqft · SingleFamily public records · 6 Days on market
Built 1924 2.96 ac lot Est $265k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A home that has truly stood the test of time, cherished by the same family for four generations, 102 years in total, is officially hitting the market for the very first time. Welcome to 134 Armstrong Rd! This Old-Style property sits on nearly 3 acres and offers 4 bedrooms, 1.5 baths, a living room and family room, and a sun-drenched enclosed patio with newer windows. You’ll also find a one-car garage under the house with additional storage. Outdoors, the property spans 2.95 acres, including a wooded section that may offer future development potential. A bonus detached 2-car garage with shop space, and a rear access door leads to an additional shed. While the home may need some TLC to

Key facts

  • Wooded section
  • Rear access door
  • Additional shed

Tags

SUN-DRENCHED ENCLOSED PATIOWOODED SECTIONBONUS DETACHED 2-CAR GARAGEREAR ACCESS DOORADDITIONAL SHEDFUTURE DEVELOPMENT POTENTIAL

Property features AI

Exterior

  • Parking: Attached garage with 3 spaces; Underground parking available; Garage with electricity
  • Utilities: Electricity connected (circuit breakers); Public water connected; Sewer connected
  • Home design: Single-story property; Existing construction
  • Construction: Aluminum and vinyl siding; Asphalt roof; Block foundation
  • Exterior features: Blacktop driveway; Enclosed porch; Front porch; Private yard; Shed(s) and storage; Second garage; See remarks

Interior

  • Kitchen: Gas oven and gas range; Dishwasher; Range hood; Exhaust fan; Refrigerator; Eat-in kitchen (listed under interior features)
  • Bedrooms: One bedroom on the main level; Total rooms: 9; Room types include bedroom, laundry, living room, bonus room, family room
  • Flooring: Carpet; Laminate; Vinyl; Varies
  • Bathrooms: 1 full bathroom; 1 half bathroom; One main-level bathroom
  • Heating & cooling: Gas forced-air heating
  • Interior features: Ceiling fan(s); Eat-in kitchen; Separate/formal living room; Pull-down attic stairs; Convertible bedroom
  • Laundry & utility: Washer and dryer; Laundry located in the basement

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 4-bed/1.5-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).

Location & tenants

  • Location reads 76/100 on livability (#219 in NY, #3,457 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: schools C-, amenities F, commute F.
  • Solvay Union Free School District (suburban): math 31% / reading 42% proficiency, ranked #550 of 590 in NY (top 93%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 59 active listings in the ZIP; 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($68k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Onondaga County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $179,900

Questions for the listing agent

  1. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.18%
Cap rate
7.85%
Cash-on-cash
5.58%
DSCR
1.25
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$264,992
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
105 Dubiel Ave 0.30mi 4/2.0 1,500 (+3%) 9mo $324,465 $216 72
201 Lakeland Ave 0.15mi 3/1.5 (-1) 1,600 (+10%) 5mo $220,000 $138 68
109 Crosswalk Cir 0.41mi 3/2.5 (-1) 1,500 (+3%) 17mo $285,000 $190 53
704 State Fair Blvd 0.55mi 4/1.0 1,611 (+11%) 2mo $209,900 $130 53
103 Benoit Dr 0.46mi 3/1.5 (-1) 1,532 (+5%) 22mo $260,000 $170 47
157 Alhan Pkwy 0.71mi 3/1.5 (-1) 1,568 (+8%) 5mo $285,000 $182 45
154 Golden Meadows Way 0.65mi 4/3.0 1,396 (-4%) 15mo $350,000 $251 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

5-year hold
IRR
-7.6%
Equity multiple
0.72×
Total profit
$-14,086
Equity at exit
$26,824
10-year hold
IRR
2.1%
Equity multiple
1.15×
Total profit
$7,554
Equity at exit
$15,554

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 13209

Home prices YoY
-7.7%
Active inventory
59
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,116 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$419 /mo · $5,027/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$444
Net cashflow
$234

Break-even live

Break-even rent $1,819
Max offer price $179,900
Occupancy floor 84%

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.

Listing history 6 events

  1. 2026-06-18
    days on market $179,900 Active 6 DOM
  2. 2026-06-17
    days on market $179,900 Active 5 DOM
  3. 2026-06-16
    days on market $179,900 Active 4 DOM
  4. 2026-06-15
    days on market $179,900 Active 3 DOM
  5. 2026-06-13
    remarks 693-char remark
  6. 2026-06-13
    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
$5,027 · $419/mo
Projected year-2 tax
$5,027 · $419/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 · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 100% 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
$25,389
− Mortgage interest
−$10,077
− Property taxes
−$5,027
− Insurance
−$900
− Repairs & maintenance
−$2,031
− Management
−$2,031
− Depreciation
−$5,233
Taxable income
$90
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$22
After-tax cash flow
$2,789/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
Solvay Union Free School District
NCES district ID
3627150
Math proficiency
31% ▼ -14.00%
Reading proficiency
42% ▼ -4.00%
Median HH income
$47,163
Composite
31.28/100
National rank
#6018
State rank
#550 of 590 in NY

Livability — Lakeland

Score
76/100
State rank
#219
US rank
#3457

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lakeland, NY
County
Onondaga County · 247,257 people
City population
12,995
Metro
Syracuse, NY
Population (ZIP)
12,714
Household income
$68,138
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
210.0

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
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 6% Hispanic / Latino 6% Black 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Romanian 11% Subsaharan African 6% Lithuanian 2%
Foreign-born
11% · Canada, China
Languages at home
87% English-only · Russian/Polish/Slavic 5% Spanish 3% Arabic 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
▼ -27.23%
Current HPI
326.7671
Rent YoY
Metro
Syracuse, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-12 Listed $179,900 CNYIS

Property tax history

+12.0%/yr

Latest (2025): $5,027 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…