CashFlowRE
Sign in Sign up
196 W Pulteney St
B Composite 70.6
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 +25.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.7/10.0
  • 1% rule +7.6/10.0
  • Livability +4.4/5.0
  • Schools +4.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$144,900

196 W Pulteney St · Corning, NY 14830
3 bd · 2.0 ba · 1,653 sqft · SingleFamily public records · 70 Days on market
Built 1910 0.25 ac lot $88/sqft · 25% below area Est $194k · 25% under ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 2 story home has been very well maintained. There are 2 bedrooms and a third that has been converted to a kitchenette. It easily can be converted back to a bedroom. There is a 1 car detached garage with a separate storage room attached to the back of the garage. The lot is oversized. House is located convenient to Corning, Riverside + Painted Post.

Key facts

  • Convenient location
  • Oversized lot
  • Detached garage

Tags

DETACHED GARAGECONVERTED KITCHENETTEOVERSIZED LOTCONVENIENT LOCATION

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/2.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $354 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $136k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 87/100 on livability (#14 in NY, #334 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, housing A+, health & safety A+; Watch: employment D.
  • Corning City School District (town): math 44% / reading 53% proficiency, ranked #406 of 590 in NY (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 106 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 196 units permitted in Steuben County in 2024 (0 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.
  • Steuben County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,206 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.26%
Cap rate
9.22%
Cash-on-cash
10.46%
DSCR
1.47
GRM
6.6

CMA / ARV

ARV (median comp)
$194,441
List price
$144,900
Delta
-25.48%
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
117 Reynolds Ave 0.09mi 3/1.5 1,619 (-2%) 0mo $225,000 $139 90
156 Princeton Ave 0.28mi 3/1.5 1,660 (+0%) 0mo $235,000 $142 84
148 W Pulteney St 0.12mi 4/2.0 (+1) 1,585 (-4%) 5mo $60,000 $38 78
19 W Hazel St 0.46mi 3/2.0 1,722 (+4%) 1mo $180,000 $105 71
184 Sly Ave 0.41mi 3/2.0 1,740 (+5%) 3mo $40,000 $23 70
307 Princeton Avenue Ext 0.60mi 3/1.0 1,644 (-0%) 2mo $193,500 $118 65
239 W 1st St 0.63mi 3/2.0 1,680 (+2%) 4mo $170,000 $101 65
258 Sly Ave 0.53mi 3/2.0 1,507 (-9%) 5mo $90,000 $60 56
229 Cutler Ave 0.45mi 3/1.5 1,822 (+10%) 5mo $179,000 $98 56
257 Bridge St 0.58mi 3/1.5 1,456 (-12%) 6mo $72,750 $50 46
67 Perry Ave 0.66mi 2/1.5 (-1) 1,832 (+11%) 1mo $55,000 $30 43
25 Fero Ave 0.63mi 2/2.0 (-1) 1,449 (-12%) 6mo $110,000 $76 40

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
-0.6%
Equity multiple
0.98×
Total profit
$-878
Equity at exit
$21,605
10-year hold
IRR
9.1%
Equity multiple
1.70×
Total profit
$28,561
Equity at exit
$12,528

Cash invested: $40,572 (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 14830

Active inventory
106
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,822 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$266 /mo · $3,188/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$383
Net cashflow
$354

Break-even live

Break-even rent $1,375
Max offer price $144,900
Occupancy floor 76%

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
$36,225
Closing costs
$4,347
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
209 Oneida Pl Corning, NY 3.0 1.5 1200 $2,000 $1.67 43d 1 0.16mi
247 Princeton Ave Corning, NY 3.0 1.0 1504 $1,500 $1.00 43d 1 0.45mi
137 Field St Corning, NY 2.0–3.0 1.0 1125 $1,345 $1.20 43d 3 0.48mi
171 E 1st St Corning, NY 3.0 2.5 1569 $3,352 $2.14 43d 1 1.40mi

Listing history 4 events

  1. 2026-05-11
    status Pending 355-char remark
    Show marketing remark (355 chars)

    This 2 story home has been very well maintained. There are 2 bedrooms and a third that has been converted to a kitchenette. It easily can be converted back to a bedroom. There is a 1 car detached garage with a separate storage room attached to the back of the garage. The lot is oversized. House is located convenient to Corning, Riverside + Painted Post.

  2. 2026-04-21
    price $144,900 355-char remark
    Show marketing remark (355 chars)

    This 2 story home has been very well maintained. There are 2 bedrooms and a third that has been converted to a kitchenette. It easily can be converted back to a bedroom. There is a 1 car detached garage with a separate storage room attached to the back of the garage. The lot is oversized. House is located convenient to Corning, Riverside + Painted Post.

  3. 2026-04-13
    price $154,900 355-char remark
    Show marketing remark (355 chars)

    This 2 story home has been very well maintained. There are 2 bedrooms and a third that has been converted to a kitchenette. It easily can be converted back to a bedroom. There is a 1 car detached garage with a separate storage room attached to the back of the garage. The lot is oversized. House is located convenient to Corning, Riverside + Painted Post.

  4. 2026-03-02
    listed $159,900 Active 355-char remark
    Show marketing remark (355 chars)

    This 2 story home has been very well maintained. There are 2 bedrooms and a third that has been converted to a kitchenette. It easily can be converted back to a bedroom. There is a 1 car detached garage with a separate storage room attached to the back of the garage. The lot is oversized. House is located convenient to Corning, Riverside + Painted Post.

ⓘ 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
$3,188 · $266/mo
Projected year-2 tax
$3,188 · $266/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% 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
$21,866
− Mortgage interest
−$8,117
− Property taxes
−$3,188
− Insurance
−$724
− Repairs & maintenance
−$1,749
− Management
−$1,749
− Depreciation
−$4,215
Taxable income
$2,123
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$510
After-tax cash flow
$3,734/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
Corning City School District
NCES district ID
3608400
Math proficiency
44% ▼ -12.00%
Reading proficiency
53% ▲ 4.00%
Median HH income
$53,042
Composite
41.8/100
National rank
#3392
State rank
#406 of 590 in NY

Livability — Corning

Score
87/100
State rank
#14
US rank
#334

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corning, NY
County
Steuben County · 41,193 people
City population
19,015
Metro
Corning, NY
Population (ZIP)
19,015
Household income
$73,263
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
565.0

Population outlook (Steuben County) Hauer SSP2

Today (2025)
93,062 people
By 2030
89,793 · -3.5%
By 2040
82,353 · -11.5%
By 2050
74,286 · -20.2%
By 2075
55,589 · -40.3%
By 2100
37,587 · -59.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 3% Black 3% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 4% Slovak 3% Lithuanian 2%
Foreign-born
5% · Canada, China
Languages at home
95% English-only · Russian/Polish/Slavic 1% Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Steuben

2024 margin
Solid R (+31.8) · D 34.1% · R 65.9%
2008→2024 swing
-15.0pp toward R · 2008: -16.8pp · 2024: -31.8pp
All cycles
2024: R+31.8 2020: R+29.6 2016: R+36.2 2012: R+16.4 2008: R+16.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -94.59%
Current HPI
173.9857
Rent YoY
Metro
Corning, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

-9.4% since first listed
4 events — show timeline
  • 2026-05-11 Pending UNYREIS
  • 2026-04-21 Price Changed $144,900 UNYREIS
  • 2026-04-13 Price Changed $154,900 UNYREIS
  • 2026-03-02 Listed $159,900 UNYREIS

Property tax history

+4.5%/yr

Latest (2025): $3,188 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…