CashFlowRE
Sign in Sign up
240 Lackawanna Ave Triplex
B+ Composite 79.33
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$259,900

240 Lackawanna Ave · Sloan, NY 14212
7 bd · 3.0 ba · 3,273 sqft · MultiFamily public records · 71 Days on market
Built 1927 3,485 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Fantastic 3 Family Home in Sloan! Original family owned with huge lower apartment, upper apartment and smaller rear apartment. Detached 3 car garage, rear deck 10x10 with awning. 3rd floor with full attic. Separate utilities except water. 3 separate laundry hook-ups in full basement. Updated Oak cupboards in kitchens and updated baths with vanities. Large living and dining rooms. Ceiling fans. Brand new Lennox furnace for upper apartment. Located in Sloan - JFK School System. Easy to rent - walk to bus line. Absolute MINT condition! Easy to show and Immediate Possession! Basic STAR $980.

Key facts

  • Full basement
  • Large double lot
  • Off-street parking

Tags

LARGE DOUBLE LOTROOF REPLACEDFULL BASEMENTOFF-STREET PARKING

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 × 2-bed/1.0-bath units multifamily listed at $260k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive. Per door: $404/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $260k).
  • Recommended offer: $244k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.9% vs local median 5.7% in Sloan — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 76/100 on livability (#215 in NY, #3,348 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, schools D-, amenities F.
  • Cheektowaga-Sloan Union Free School District (urban): math 33% / reading 38% proficiency, ranked #555 of 590 in NY (top 94%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 83 active listings in the ZIP; 1,244 units permitted in Erie County in 2024 (563 in 5+ unit buildings).

Forward outlook

  • In year one you build about $28k of equity ($2k loan paydown + $26k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $73k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($244k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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 $143k; list at $260k implies a 82% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $244,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.55%
Cap rate
11.89%
Cash-on-cash
20.00%
DSCR
1.89
GRM
5.4

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
39.2%
Equity multiple
4.01×
Total profit
$218,980
Equity at exit
$234,139
10-year hold
IRR
33.8%
Equity multiple
9.03×
Total profit
$584,431
Equity at exit
$504,929

Cash invested: $72,772 (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 14212

Home prices YoY
20.4%
Active inventory
83
Price-to-rent
16.1×

Monthly cashflow live

Estimated rent
$4,027 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$497 /mo · $5,964/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$846
Net cashflow
$1,213

Break-even live

Break-even rent $2,491
Max offer price $259,900
Occupancy floor 65%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $4,027

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
$64,975
Closing costs
$7,797
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. 2026-04-22
    status Pending
  2. 2026-02-19
    status Active
  3. 2026-02-13
    status Pending
  4. 2026-02-02
    listed $259,900 Active
  5. 2017-04-21
    soldstatus $143,100 Closed Sale or Rented 594-char remark
    Show marketing remark (594 chars)

    Fantastic 3 Family Home in Sloan! Original family owned with huge lower apartment, upper apartment and smaller rear apartment. Detached 3 car garage, rear deck 10x10 with awning. 3rd floor with full attic. Separate utilities except water. 3 separate laundry hook-ups in full basement. Updated Oak cupboards in kitchens and updated baths with vanities. Large living and dining rooms. Ceiling fans. Brand new Lennox furnace for upper apartment. Located in Sloan - JFK School System. Easy to rent - walk to bus line. Absolute MINT condition! Easy to show and Immediate Possession! Basic STAR $980.

  6. 2017-04-21
    soldstatus $143,100
    Show marketing remark (594 chars)

    Fantastic 3 Family Home in Sloan! Original family owned with huge lower apartment, upper apartment and smaller rear apartment. Detached 3 car garage, rear deck 10x10 with awning. 3rd floor with full attic. Separate utilities except water. 3 separate laundry hook-ups in full basement. Updated Oak cupboards in kitchens and updated baths with vanities. Large living and dining rooms. Ceiling fans. Brand new Lennox furnace for upper apartment. Located in Sloan - JFK School System. Easy to rent - walk to bus line. Absolute MINT condition! Easy to show and Immediate Possession! Basic STAR $980.

  7. 2017-02-23
    status Pending Sale 594-char remark
    Show marketing remark (594 chars)

    Fantastic 3 Family Home in Sloan! Original family owned with huge lower apartment, upper apartment and smaller rear apartment. Detached 3 car garage, rear deck 10x10 with awning. 3rd floor with full attic. Separate utilities except water. 3 separate laundry hook-ups in full basement. Updated Oak cupboards in kitchens and updated baths with vanities. Large living and dining rooms. Ceiling fans. Brand new Lennox furnace for upper apartment. Located in Sloan - JFK School System. Easy to rent - walk to bus line. Absolute MINT condition! Easy to show and Immediate Possession! Basic STAR $980.

  8. 2017-02-21
    historical Under Contract- Do Not Show 594-char remark
    Show marketing remark (594 chars)

    Fantastic 3 Family Home in Sloan! Original family owned with huge lower apartment, upper apartment and smaller rear apartment. Detached 3 car garage, rear deck 10x10 with awning. 3rd floor with full attic. Separate utilities except water. 3 separate laundry hook-ups in full basement. Updated Oak cupboards in kitchens and updated baths with vanities. Large living and dining rooms. Ceiling fans. Brand new Lennox furnace for upper apartment. Located in Sloan - JFK School System. Easy to rent - walk to bus line. Absolute MINT condition! Easy to show and Immediate Possession! Basic STAR $980.

  9. 2016-12-20
    price $139,900 594-char remark
    Show marketing remark (594 chars)

    Fantastic 3 Family Home in Sloan! Original family owned with huge lower apartment, upper apartment and smaller rear apartment. Detached 3 car garage, rear deck 10x10 with awning. 3rd floor with full attic. Separate utilities except water. 3 separate laundry hook-ups in full basement. Updated Oak cupboards in kitchens and updated baths with vanities. Large living and dining rooms. Ceiling fans. Brand new Lennox furnace for upper apartment. Located in Sloan - JFK School System. Easy to rent - walk to bus line. Absolute MINT condition! Easy to show and Immediate Possession! Basic STAR $980.

  10. 2016-11-07
    listed $149,900 Active 594-char remark
    Show marketing remark (594 chars)

    Fantastic 3 Family Home in Sloan! Original family owned with huge lower apartment, upper apartment and smaller rear apartment. Detached 3 car garage, rear deck 10x10 with awning. 3rd floor with full attic. Separate utilities except water. 3 separate laundry hook-ups in full basement. Updated Oak cupboards in kitchens and updated baths with vanities. Large living and dining rooms. Ceiling fans. Brand new Lennox furnace for upper apartment. Located in Sloan - JFK School System. Easy to rent - walk to bus line. Absolute MINT condition! Easy to show and Immediate Possession! Basic STAR $980.

ⓘ 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
$5,964 · $497/mo
Projected year-2 tax
$5,964 · $497/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 ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$48,324
− Mortgage interest
−$14,558
− Property taxes
−$5,964
− Insurance
−$1,300
− Repairs & maintenance
−$3,866
− Management
−$3,866
− Depreciation
−$7,561
Taxable income
$11,210
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,690
After-tax cash flow
$11,867/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
Cheektowaga-Sloan Union Free School District
NCES district ID
3627000
Math proficiency
33% ▼ -16.00%
Reading proficiency
38% ▼ -6.00%
Median HH income
$45,810
Composite
30.35/100
National rank
#6263
State rank
#555 of 590 in NY

Livability — Sloan

Score
76/100
State rank
#215
US rank
#3348

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sloan, NY
City population
440,021
Population (ZIP)
13,603

Population outlook (Erie County) Hauer SSP2

Today (2025)
933,037 people
By 2030
935,181 · +0.2%
By 2040
928,531 · -0.5%
By 2050
905,725 · -2.9%
By 2075
834,037 · -10.6%
By 2100
708,033 · -24.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.75)
Race & ethnicity
White 32% Black 27% Asian 25% Hispanic / Latino 9% Two or more races 8%
Hispanic origin (detail)
Puerto Rican 8%
Common ancestry
Romanian 12% Serbian 1% Lithuanian 1%
Foreign-born
20% · Philippines, Canada, China
Languages at home
68% English-only · Other Indo-European 18% Spanish 4% Other Asian/Pacific 2%

Political lean MEDSL · Erie

2024 margin
Lean D (+9.7) · D 54.8% · R 45.2%
2008→2024 swing
-7.9pp toward R · 2008: 17.5pp · 2024: 9.7pp
All cycles
2024: D+9.7 2020: D+14.7 2016: D+4.8 2012: D+15.6 2008: D+17.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 79.80%
Current HPI
471.6399
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

+73.4% since first listed
10 events — show timeline
  • 2026-04-22 Pending WNYREIS
  • 2026-02-19 Relisted WNYREIS
  • 2026-02-13 Pending WNYREIS
  • 2026-02-02 Listed $259,900 WNYREIS
  • 2017-04-21 Sold (Public Records) $143,100 Public Records
  • 2017-04-21 Sold (MLS) $143,100 WNYREIS
  • 2017-02-23 Pending WNYREIS
  • 2017-02-21 Contingent WNYREIS
  • 2016-12-20 Price Changed $139,900 WNYREIS
  • 2016-11-07 Listed $149,900 WNYREIS

Property tax history

+0.9%/yr

Latest (2025): $5,964 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…