CashFlowRE
Sign in Sign up
6770 Obrien Rd
D Composite 44.68
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 +13.5/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.8/10.0
  • Schools +5.6/10.0
  • DSCR +4.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

6770 Obrien Rd · Rome, NY 13440
3 bd · 1.5 ba · 1,725 sqft · SingleFamily public records · 24 Days on market
Built 1976 1.50 ac lot ↓ 14% since listing

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

Listing remarks

Set on 1.5 peaceful acres in a quiet yet convenient location, this spacious split-level home is full of opportunity and potential. The home features a first-floor bonus room, a welcoming living room with a propane fireplace, and a generously sized kitchen complete with a built-in desk and an abundance of cabinet space. Sliding doors from the kitchen lead to a fenced-in in-ground pool area, offering plenty of possibilities for outdoor enjoyment. Pool condition is unknown. Property is being sold as-is.

Key facts

  • Propane fireplace
  • Built-in desk
  • 1.5 acre lot

Tags

FIRST-FLOOR BONUS ROOMPROPANE FIREPLACEGENEROUSLY SIZED KITCHENBUILT-IN DESKABUNDANCE OF CABINET SPACEFENCED-IN IN-GROUND POOL

Property features AI

Exterior

  • Parking: Attached garage; Two garage spaces
  • Utilities: Well water; Septic tank
  • Home design: One-story existing home
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Blacktop driveway; Deck; In-ground pool; Rectangular residential lot; Road frontage on a city street and main thoroughfare; Lot dimensions approximately 207 x 290

Interior

  • Kitchen: Built-in range; Built-in oven; Dishwasher; Electric cooktop; Microwave
  • Bedrooms: One main-level bedroom
  • Flooring: Tile; Vinyl; Varied flooring
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Electric heating; Propane heating; Oil heating; Baseboard heating
  • Interior features: Separate/formal dining room; Separate/formal living room; Kitchen island; Partial finished basement; Basement present; Living room; Family room; Recreation room
  • Laundry & utility: Laundry in basement; Electric 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 3-bed/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $5 ($58/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#722 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, schools F, amenities F.
  • Westmoreland Central School District (rural): math 61% / reading 68% proficiency, ranked #173 of 590 in NY (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 278 active listings in the ZIP; 204 units permitted in Oneida County in 2024 (68 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 $4k of value loss. Plan a longer hold.
  • Oneida County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 14y 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.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price.
Recommended offer $147,651 (1.5% below list)

Questions for the listing agent

  1. Built in 1976 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.08%
Cap rate
6.33%
Cash-on-cash
0.14%
DSCR
1.01
GRM
7.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-15.9%
Equity multiple
0.43×
Total profit
$-23,812
Equity at exit
$22,351
10-year hold
IRR
-7.3%
Equity multiple
0.53×
Total profit
$-19,639
Equity at exit
$12,961

Cash invested: $41,972 (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 13440

Home prices YoY
-8.0%
Active inventory
278
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,623 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$429 /mo · $5,149/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$5

Break-even live

Break-even rent $1,617
Max offer price $149,900
Occupancy floor 95%

Sensitivity live

Price -10% $90 -5% $47 +0% $5 +5% $-38 +10% $-80
Rent -10% $-123 -5% $-59 +0% $5 +5% $69 +10% $133
Rate -1.0pp $80 -0.5pp $43 base $5 +0.5pp $-34 +1.0pp $-74

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
$37,475
Closing costs
$4,497
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 41 events

  1. 2026-06-21
    days on market $149,900 Active 24 DOM
  2. 2026-06-19
    days on market $149,900 Active 22 DOM
  3. 2026-06-18
    days on market $149,900 Active 21 DOM
  4. 2026-06-17
    days on market $149,900 Active 20 DOM
  5. 2026-06-16
    days on market $149,900 Active 19 DOM
  6. 2026-06-15
    days on market $149,900 Active 18 DOM
  7. 2026-06-14
    days on market $149,900 Active 16 DOM
  8. 2026-06-13
    days on market $149,900 Active 15 DOM
  9. 2026-06-10
    days on market $149,900 Active 13 DOM
  10. 2026-06-09
    days on market $149,900 Active 12 DOM
  11. 2026-06-08
    days on market $149,900 Active 11 DOM
  12. 2026-06-07
    days on market $149,900 Active 10 DOM
  13. 2026-06-03
    days on market $149,900 Active 6 DOM
  14. 2026-06-02
    days on market $149,900 Active 5 DOM
  15. 2026-06-01
    days on market $149,900 Active 4 DOM
  16. 2026-05-31
    days on market $149,900 Active 3 DOM
  17. 2026-05-30
    days on market $149,900 Active 2 DOM
  18. 2026-05-27
    listed $149,900 Active
  19. 2025-10-27
    historical
  20. 2025-06-19
    price $179,900
  21. 2025-06-16
    price $189,900
  22. 2025-06-05
    listed $199,900 Active
  23. 2022-07-14
    status Pending Sale
  24. 2022-06-19
    status Under Contract- Do Not Show
  25. 2022-06-18
    historical
  26. 2022-06-11
    price $209,900
  27. 2022-05-18
    price $219,900
  28. 2022-05-09
    status Active
  29. 2022-04-30
    status Under Contract- Do Not Show
  30. 2022-04-26
    listed $229,900 Active
  31. 2015-07-03
    soldstatus $164,000
  32. 2015-07-01
    soldstatus $170,000
  33. 2015-03-20
    listed $166,800
  34. 2014-12-31
    historical
  35. 2014-07-15
    listed $166,900
  36. 2013-12-01
    historical
  37. 2013-12-01
    historical
  38. 2013-06-01
    listed $169,900
  39. 2013-06-01
    listed $169,900
  40. 2012-11-30
    historical
  41. 2012-07-17
    listed $174,500

ⓘ 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
$5,149 · $429/mo
Projected year-2 tax
$5,149 · $429/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 2/10 Low 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 · 2 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
$19,480
− Mortgage interest
−$8,397
− Property taxes
−$5,149
− Insurance
−$750
− Repairs & maintenance
−$1,558
− Management
−$1,558
− Depreciation
−$4,361
Taxable loss
−$2,293
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$550
After-tax cash flow
$608/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
Westmoreland Central School District
NCES district ID
3631050
Math proficiency
61% ▼ -1.00%
Reading proficiency
68% ▲ 7.00%
Median HH income
$64,671
Composite
56.19/100
National rank
#1176
State rank
#173 of 590 in NY

Livability — Rome

Score
64/100
State rank
#722
US rank
#13676

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
41,418
Population (ZIP)
41,273

Population outlook (Oneida County) Hauer SSP2

Today (2025)
225,223 people
By 2030
220,384 · -2.1%
By 2040
209,071 · -7.2%
By 2050
197,920 · -12.1%
By 2075
175,541 · -22.1%
By 2100
148,491 · -34.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 7% Two or more races 6% Black 4% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Romanian 9% Lithuanian 4% Slovak 1%
Foreign-born
3% · Canada, China
Languages at home
94% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Oneida

2024 margin
Strong R (+21.3) · D 39.4% · R 60.6%
2008→2024 swing
-15.2pp toward R · 2008: -6.1pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+15.5 2016: R+21.1 2012: R+5.3 2008: R+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.58%
Current HPI
339.3589
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

-14.1% since first listed
24 events — show timeline
  • 2026-05-27 Listed $149,900 CNYIS
  • 2025-10-27 Listing Removed Global MLS
  • 2025-06-19 Price Changed $179,900 Global MLS
  • 2025-06-16 Price Changed $189,900 Global MLS
  • 2025-06-05 Listed $199,900 Global MLS
  • 2022-07-14 Pending CNYIS
  • 2022-06-19 Pending CNYIS
  • 2022-06-18 Listing Removed CNYIS
  • 2022-06-11 Price Changed $209,900 CNYIS
  • 2022-05-18 Price Changed $219,900 CNYIS
  • 2022-05-09 Relisted CNYIS
  • 2022-04-30 Pending CNYIS
  • 2022-04-26 Listed $229,900 CNYIS
  • 2015-07-03 Sold (MLS) $164,000 CNYIS
  • 2015-07-01 Sold (Public Records) $170,000 Public Records
  • 2015-03-20 Listed $166,800 CNYIS
  • 2014-12-31 Listing Removed CNYIS
  • 2014-07-15 Listed $166,900 CNYIS
  • 2013-12-01 Listing Removed CNYIS
  • 2013-12-01 Listing Removed CNYIS
  • 2013-06-01 Listed $169,900 CNYIS
  • 2013-06-01 Listed $169,900 CNYIS
  • 2012-11-30 Listing Removed CNYIS
  • 2012-07-17 Listed $174,500 CNYIS

Property tax history

+5.4%/yr

Latest (2025): $5,149 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…