CashFlowRE
Sign in Sign up
9570 Taberg Florence Rd
C- Composite 53.82
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 +14.8/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.5/10.0
  • 1% rule +4.1/10.0
  • Condition / age +3.8/5.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0

$114,900

9570 Taberg Florence Rd · Rome, NY 13471
2 bd · 1.0 ba · 833 sqft · SingleFamily · 13 Days on market
Built 1957 Good condition 0.50 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Country living awaits at 9570 Taberg Florence Road! This 2-bedroom, 1-bath home offers 833 sq ft of comfortable living space and is perfect for a first-time buyer, downsizer, or investor. Inside, you'll find a functional layout featuring an open kitchen and dining area, spacious living room, and a blend of updated flooring and original hardwood floors that add warmth and character throughout the home. The large full bathroom features a walk-in shower, while rustic wood accents and charming details create a cozy country feel. Outside, enjoy a peaceful yard with mature trees, green space, and a welcoming front deck to relax or enjoy your morning coffee. Conveniently located near Rome, Camden,

Key facts

  • Dining area
  • Rustic wood accents
  • Walk-in shower

Tags

OPEN KITCHENDINING AREASPACIOUS LIVING ROOMWALK-IN SHOWERRUSTIC WOOD ACCENTSMATURE TREES

Property features AI

Finance

  • Other: Irregular lot with approximately 0.8 acres (195 x 310); Road frontage on a main thoroughfare; Resale property

Exterior

  • Parking: Detached garage; 1-car garage
  • Utilities: Well water; Septic tank; Cable available; High-speed internet available
  • Home design: Single-story home; Existing residence
  • Construction: Vinyl siding; Metal roof; Block foundation; Built (existing)
  • Exterior features: Private yard; Open porch; Dirt and gravel driveways; Porch; See remarks

Interior

  • Kitchen: Electric oven; Electric range; Microwave
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Hardwood; Luxury vinyl; Varied flooring
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Oil forced air heating
  • Interior features: Eat-in kitchen; Bedroom on main level; Partial basement
  • Laundry & utility: Washer; Dryer; Oil 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 $115k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $31 ($369/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 $104k (9.1% below list).
  • Recommended offer: $104k (9.1% below list) — sets the bar for 1% rule.

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.
  • Camden Central School District (rural): math 34% / reading 48% proficiency, ranked #504 of 590 in NY (top 85%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 16 active listings in the ZIP; 204 units permitted in Oneida County in 2024 (68 in 5+ unit buildings).

Forward outlook

  • In year one you build about $12k of equity ($794 loan paydown + $11k appreciation (10.0% local appreciation)).
  • Oneida County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $104,406 (9.1% below list)

Questions for the listing agent

  1. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.91%
Cap rate
6.61%
Cash-on-cash
1.15%
DSCR
1.05
GRM
9.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
25.1%
Equity multiple
3.01×
Total profit
$64,552
Equity at exit
$103,511
10-year hold
IRR
22.1%
Equity multiple
6.86×
Total profit
$188,587
Equity at exit
$223,225

Cash invested: $32,172 (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 13471

Home prices YoY
3.7%
Active inventory
16
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,044 medium interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,724/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$31

Break-even live

Break-even rent $1,005
Max offer price $114,900
Occupancy floor 92%

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
$28,725
Closing costs
$3,447
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 10 events

  1. 2026-06-15
    statusdays on market $114,900 Pending 13 DOM
  2. 2026-06-13
    days on market $114,900 Active 12 DOM
  3. 2026-06-12
    days on market $114,900 Active 11 DOM
  4. 2026-06-09
    days on market $114,900 Active 8 DOM
  5. 2026-06-08
    days on market $114,900 Active 7 DOM
  6. 2026-06-07
    days on market $114,900 Active 6 DOM
  7. 2026-06-07
    days on market $114,900 Active 5 DOM
  8. 2026-06-04
    days on market $114,900 Active 2 DOM
  9. 2026-06-01
    remarks 699-char remark
  10. 2026-06-01
    listed $114,900 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,529
− Mortgage interest
−$6,436
− Property taxes
−$1,724
− Insurance
−$574
− Repairs & maintenance
−$1,002
− Management
−$1,002
− Depreciation
−$3,343
Taxable loss
−$1,553
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$373
After-tax cash flow
$742/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab

This 2-bedroom, 1-bath home offers a good condition with a good roof, siding, and interior. It's located in a peaceful setting with mature trees and green space. Painting and landscaping improvements can further enhance its value.

Value-add opportunities

  • Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics, boosting both resale and rental value.
  • Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics, boosting both resale and rental value.
  • Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Camden Central School District
NCES district ID
3606240
Math proficiency
34% ▼ -14.00%
Reading proficiency
48% ▲ 1.00%
Median HH income
$48,686
Composite
35.15/100
National rank
#5008
State rank
#504 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)
2,692

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 (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Romanian 8% Lithuanian 6% Iranian 4%
Foreign-born
1%
Languages at home
98% English-only · Russian/Polish/Slavic 1% French/Haitian/Cajun 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
▲ 11.78%
Current HPI
328.7132
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

1 event — show timeline
  • 2026-06-01 Listed $114,900 CNYIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…