CashFlowRE
Sign in Sign up
6756 County Road 41
B- Composite 65.85
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 +27.5/30.0
  • DSCR +9.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Schools +5.2/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

6756 County Road 41 · Victor, NY 14564
5 bd · 2.0 ba · 3,394 sqft · Townhouse public records · 57 Days on market
Built 1904 4.00 ac lot ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

EXCITING OPPORTUNITY TO OWN 6 WOODED ACRES ALONG THE GOLF COURSE WITH BEAUTIFUL VIEWS! BUILD YOUR DREAM HOME OR ENJOY THE OUTDOORS JUST THE WAY IT IS. WATER AND GAS AVAILABLE AT THE ROAD. VICTOR SCHOOL DISTRICT! ADJACENT TO 6756 COUNTY RD 41, VICTOR.

Key facts

  • Pond view
  • Brand new roof
  • Spacious lot

Tags

POND VIEWBRAND NEW ROOFREHAB READY PROPERTYSPACIOUS LOTCLOSE TO GOLF COURSES

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 5-bed/2.0-bath townhouse listed at $250k.

Deal economics

  • At list price, monthly cash flow is $740 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $242k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 2.6% in Victor — 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 79/100 on livability (#122 in NY, #1,991 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing A+; Watch: amenities F, commute F.
  • Victor Central School District (suburban): math 56% / reading 62% proficiency, ranked #222 of 590 in NY (top 38%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 12% free/reduced lunch — higher-income household profile.
  • Market conditions: 110 active listings in the ZIP; high-income renter base; 284 units permitted in Ontario County in 2024 (69 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($116k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Ontario County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 6y ago; this cycle's ask has dropped $50k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $149k; list at $250k implies a 68% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1904 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $242,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1904 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.20%
Cap rate
9.85%
Cash-on-cash
12.69%
DSCR
1.56
GRM
7.0

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
2.5%
Equity multiple
1.09×
Total profit
$6,627
Equity at exit
$37,276
10-year hold
IRR
12.0%
Equity multiple
1.95×
Total profit
$66,422
Equity at exit
$21,615

Cash invested: $70,000 (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 14564

Home prices YoY
-12.8%
Active inventory
110
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$2,997 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$212 /mo · $2,550/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$629
Net cashflow
$740

Break-even live

Break-even rent $2,060
Max offer price $250,000
Occupancy floor 70%

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
$62,500
Closing costs
$7,500
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 35 events

  1. 2026-03-31
    status Pending
  2. 2026-03-11
    status Active
  3. 2026-03-04
    status Pending
  4. 2026-02-18
    price $250,000
  5. 2026-01-26
    listed $300,000 Active
  6. 2026-01-20
    historical
  7. 2026-01-19
    historical
  8. 2026-01-19
    historical
  9. 2025-12-26
    listed $300,000 Active
  10. 2022-03-16
    soldstatus $149,000 Closed Sale or Rented 250-char remark
    Show marketing remark (250 chars)

    EXCITING OPPORTUNITY TO OWN 6 WOODED ACRES ALONG THE GOLF COURSE WITH BEAUTIFUL VIEWS! BUILD YOUR DREAM HOME OR ENJOY THE OUTDOORS JUST THE WAY IT IS. WATER AND GAS AVAILABLE AT THE ROAD. VICTOR SCHOOL DISTRICT! ADJACENT TO 6756 COUNTY RD 41, VICTOR.

  11. 2022-02-14
    status Pending Sale 250-char remark
    Show marketing remark (250 chars)

    EXCITING OPPORTUNITY TO OWN 6 WOODED ACRES ALONG THE GOLF COURSE WITH BEAUTIFUL VIEWS! BUILD YOUR DREAM HOME OR ENJOY THE OUTDOORS JUST THE WAY IT IS. WATER AND GAS AVAILABLE AT THE ROAD. VICTOR SCHOOL DISTRICT! ADJACENT TO 6756 COUNTY RD 41, VICTOR.

  12. 2022-01-04
    listed $159,000 Active 250-char remark
    Show marketing remark (250 chars)

    EXCITING OPPORTUNITY TO OWN 6 WOODED ACRES ALONG THE GOLF COURSE WITH BEAUTIFUL VIEWS! BUILD YOUR DREAM HOME OR ENJOY THE OUTDOORS JUST THE WAY IT IS. WATER AND GAS AVAILABLE AT THE ROAD. VICTOR SCHOOL DISTRICT! ADJACENT TO 6756 COUNTY RD 41, VICTOR.

  13. 2021-12-31
    historical
  14. 2021-09-15
    price $159,000
  15. 2021-08-26
    soldstatus $192,000 Closed Sale or Rented
  16. 2021-06-09
    status Under Contract- Do Not Show
  17. 2021-06-02
    listed $169,000 Active
  18. 2021-05-24
    listed $199,000 Active
  19. 2021-04-28
    historical
  20. 2021-04-28
    historical
  21. 2021-04-28
    historical
  22. 2020-10-27
    price $249,000
  23. 2020-10-27
    price $249,000
  24. 2020-10-27
    price $249,000
  25. 2020-08-06
    historical
  26. 2020-08-03
    historical
  27. 2020-08-03
    historical
  28. 2020-08-03
    listed $295,000 Active
  29. 2020-08-03
    listed $295,000 Active
  30. 2020-08-03
    listed $295,000 Active
  31. 2020-06-09
    listed $295,000 Active
  32. 2020-05-25
    historical
  33. 2020-05-25
    listed $295,000 Active
  34. 2020-02-12
    listed $295,000 Active
  35. 2020-02-04
    listed $295,000 Active

ⓘ 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
$2,550 · $212/mo
Projected year-2 tax
$3,387 · $282/mo
Expected delta
+$838/yr (+$70/mo · 32.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 15 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 · 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
$35,970
− Mortgage interest
−$14,004
− Property taxes
−$2,550
− Insurance
−$1,250
− Repairs & maintenance
−$2,878
− Management
−$2,878
− Depreciation
−$7,273
Taxable income
$5,138
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,233
After-tax cash flow
$7,651/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
Victor Central School District
NCES district ID
3629640
Math proficiency
56% ▼ -18.00%
Reading proficiency
62% ▲ 3.00%
Median HH income
$73,046
Composite
52.43/100
National rank
#1575
State rank
#222 of 590 in NY

Livability — Victor

Score
79/100
State rank
#122
US rank
#1991

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

County
Ontario County · 58,989 people
City population
16,364
Metro
Rochester, NY
Population (ZIP)
16,364
Household income
$115,625
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
357.0

Population outlook (Ontario County) Hauer SSP2

Today (2025)
111,230 people
By 2030
111,401 · +0.2%
By 2040
109,535 · -1.5%
By 2050
104,895 · -5.7%
By 2075
92,999 · -16.4%
By 2100
73,723 · -33.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 4% Asian 4% Black 1%
Common ancestry
Romanian 6% Iranian 3% Lithuanian 2%
Foreign-born
7% · South Korea, Canada
Languages at home
92% English-only · Other Indo-European 4% Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Ontario

2024 margin
Toss-up / Even · D 49.4% · R 50.6%
2008→2024 swing
-1.0pp toward R · 2008: -0.1pp · 2024: -1.2pp
All cycles
2024: R+1.2 2020: R+0.0 2016: R+8.6 2012: R+1.6 2008: R+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.90%
Current HPI
279.9821
Rent YoY
Metro
Rochester, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

-15.3% since first listed
35 events — show timeline
  • 2026-03-31 Pending UNYREIS
  • 2026-03-11 Relisted UNYREIS
  • 2026-03-04 Pending UNYREIS
  • 2026-02-18 Price Changed $250,000 UNYREIS
  • 2026-01-26 Listed $300,000 UNYREIS
  • 2026-01-20 Listing Removed UNYREIS
  • 2026-01-19 Listing Removed UNYREIS
  • 2026-01-19 Listing Removed UNYREIS
  • 2025-12-26 Listed $300,000 UNYREIS
  • 2022-03-16 Sold (MLS) $149,000 UNYREIS
  • 2022-02-14 Pending UNYREIS
  • 2022-01-04 Listed $159,000 UNYREIS
  • 2021-12-31 Listing Removed UNYREIS
  • 2021-09-15 Price Changed $159,000 UNYREIS
  • 2021-08-26 Sold (MLS) $192,000 UNYREIS
  • 2021-06-09 Pending UNYREIS
  • 2021-06-02 Listed $169,000 UNYREIS
  • 2021-05-24 Listed $199,000 UNYREIS
  • 2021-04-28 Listing Removed UNYREIS
  • 2021-04-28 Listing Removed UNYREIS
  • 2021-04-28 Listing Removed UNYREIS
  • 2020-10-27 Price Changed $249,000 UNYREIS
  • 2020-10-27 Price Changed $249,000 UNYREIS
  • 2020-10-27 Price Changed $249,000 UNYREIS
  • 2020-08-06 Listing Removed UNYREIS
  • 2020-08-03 Listed $295,000 UNYREIS
  • 2020-08-03 Listed $295,000 UNYREIS
  • 2020-08-03 Listed $295,000 UNYREIS
  • 2020-08-03 Listing Removed UNYREIS
  • 2020-08-03 Listing Removed UNYREIS
  • 2020-06-09 Listed $295,000 UNYREIS
  • 2020-05-25 Listed $295,000 UNYREIS
  • 2020-05-25 Listing Removed UNYREIS
  • 2020-02-12 Listed $295,000 UNYREIS
  • 2020-02-04 Listed $295,000 UNYREIS

Property tax history

-9.6%/yr

Latest (2022): $2,550 · -64.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…