CashFlowRE
Sign in Sign up
26 Taylor Ave Duplex
C- Composite 50.72
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.7/30.0
  • 1% rule +5.1/10.0
  • DSCR +4.1/10.0
  • Livability +3.9/5.0
  • Rent growth +3.4/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$425,000

26 Taylor Ave · Poughkeepsie, NY 12601
6 bd · 2.0 ba · 2,034 sqft · MultiFamily public records · 168 Days on market
Built 1900 9,148 sqft lot $209/sqft · 33% below area Est $637k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

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

Listing remarks MLS

Now is the time to own a very well maintained 2-family home. The first floor apartment offers a living room, dining room, 3 bedrooms, full bath & updated kitchen w/ a loft area. The second floor offers a living room, eat in kitchen, 3 bedrooms. Updates include roof (<4 yrs old), electric wall heaters, kitchens & baths, insulated basement & vinyl siding (level 1). The driveway allows for 4 car-parking and the level yard is great for gardening, outdoor enjoyment plus a shed to store bikes & outdoor furniture. All units responsible for their own water, sewer & electric. Enjoy everything the Hudson Valley has to offer; only a block away from The Walkway over the Hudson and fine culinary restaurants. Less than 1 mile to The Poughkeepsie Train Station, hospitals & colleges. This won't last long.

Key facts

  • 9,148 sq ft lot
  • 4 parking spots
  • Built 1900

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 × 3-bed/1.0-bath units multifamily listed at $425k.

Deal economics

  • At list price, monthly cash flow is $30 ($366/yr) — positive. Per door: $15/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $425k).
  • Recommended offer: $374k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.4% vs local median 3.4% in Poughkeepsie — 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 78/100 on livability (#165 in NY, #2,577 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety A+, housing A-; Watch: employment D+, crime F.
  • Poughkeepsie City School District (suburban): math 29% / reading 42% proficiency, ranked #559 of 590 in NY (top 95%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.7%/yr); 189 active listings in the ZIP; 620 units permitted in Dutchess County in 2024 (242 in 5+ unit buildings).
  • At $4,294/mo this rent would consume 81% of the median local household income ($64k/yr) (locally 2891% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Dutchess County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 168 days — a 12% lower offer ($374k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y ago; this cycle's ask has dropped $50k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $160k; list at $425k implies a 166% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $374,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 168 days. Have you received any prior offers? Is the seller open to a 12% 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 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  9. 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.
  10. 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.
  11. 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
1.01%
Cap rate
6.38%
Cash-on-cash
0.31%
DSCR
1.01
GRM
8.2

CMA / ARV

ARV (median comp)
$637,314
List price
$425,000
Delta
-33.31%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
117 Talmadge St 0.27mi 7/2.0 (+1) 2,000 (-2%) 6mo $385,000 $193 74
236 Mansion St 0.71mi 6/2.0 2,100 (+3%) 7mo $444,500 $212 55

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 · 3.67% rent growth · sell at horizon

5-year hold
IRR
-14.9%
Equity multiple
0.46×
Total profit
$-63,686
Equity at exit
$63,369
10-year hold
IRR
-4.9%
Equity multiple
0.67×
Total profit
$-39,511
Equity at exit
$36,746

Cash invested: $119,000 (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 12601

Rents YoY
3.7%
Active inventory
189
Price-to-rent
16.5×

Monthly cashflow live

Estimated rent
$4,294 high interval (Pro) →
Mortgage (P&I)
$2,229
Tax from tax record
$956 /mo · $11,471/yr
Insurance
$177
HOA
$0
Vacancy / Maint / Mgmt
$902
Net cashflow
$30

Break-even live

Break-even rent $4,255
Max offer price $425,000
Occupancy floor 94%

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

UnitsBedsBathsEst. rent
Total (2 units) $4,294

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
$106,250
Closing costs
$12,750
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 15 events

  1. 2026-06-14
    status $425,000 Pending 168 DOM
  2. 2026-06-03
    days on market $425,000 Active 168 DOM
  3. 2026-06-02
    days on market $425,000 Active 167 DOM
  4. 2026-06-01
    days on market $425,000 Active 166 DOM
  5. 2026-05-31
    days on market $425,000 Active 165 DOM
  6. 2026-05-30
    days on market $425,000 Active 164 DOM
  7. 2026-03-17
    status Active 835-char remark
    Show marketing remark (835 chars)

    Now is the time to own a very well maintained 2-family home. The first floor apartment offers a living room, dining room, 3 bedrooms, full bath &amp; updated kitchen w/ a loft area. The second floor offers a living room, eat in kitchen, 3 bedrooms. Updates include roof (&lt;4 yrs old), electric wall heaters, kitchens &amp; baths, insulated basement &amp; vinyl siding (level 1). The driveway allows for 4 car-parking and the level yard is great for gardening, outdoor enjoyment plus a shed to store bikes &amp; outdoor furniture. All units responsible for their own water, sewer &amp; electric. Enjoy everything the Hudson Valley has to offer; only a block away from The Walkway over the Hudson and fine culinary restaurants. Less than 1 mile to The Poughkeepsie Train Station, hospitals &amp; colleges. This won't last long.

  8. 2026-03-17
    price $425,000 835-char remark
    Show marketing remark (835 chars)

    Now is the time to own a very well maintained 2-family home. The first floor apartment offers a living room, dining room, 3 bedrooms, full bath &amp; updated kitchen w/ a loft area. The second floor offers a living room, eat in kitchen, 3 bedrooms. Updates include roof (&lt;4 yrs old), electric wall heaters, kitchens &amp; baths, insulated basement &amp; vinyl siding (level 1). The driveway allows for 4 car-parking and the level yard is great for gardening, outdoor enjoyment plus a shed to store bikes &amp; outdoor furniture. All units responsible for their own water, sewer &amp; electric. Enjoy everything the Hudson Valley has to offer; only a block away from The Walkway over the Hudson and fine culinary restaurants. Less than 1 mile to The Poughkeepsie Train Station, hospitals &amp; colleges. This won't last long.

  9. 2026-01-12
    price $459,900 835-char remark
    Show marketing remark (835 chars)

    Now is the time to own a very well maintained 2-family home. The first floor apartment offers a living room, dining room, 3 bedrooms, full bath &amp; updated kitchen w/ a loft area. The second floor offers a living room, eat in kitchen, 3 bedrooms. Updates include roof (&lt;4 yrs old), electric wall heaters, kitchens &amp; baths, insulated basement &amp; vinyl siding (level 1). The driveway allows for 4 car-parking and the level yard is great for gardening, outdoor enjoyment plus a shed to store bikes &amp; outdoor furniture. All units responsible for their own water, sewer &amp; electric. Enjoy everything the Hudson Valley has to offer; only a block away from The Walkway over the Hudson and fine culinary restaurants. Less than 1 mile to The Poughkeepsie Train Station, hospitals &amp; colleges. This won't last long.

  10. 2025-11-29
    listed $475,000 Active 835-char remark
    Show marketing remark (835 chars)

    Now is the time to own a very well maintained 2-family home. The first floor apartment offers a living room, dining room, 3 bedrooms, full bath &amp; updated kitchen w/ a loft area. The second floor offers a living room, eat in kitchen, 3 bedrooms. Updates include roof (&lt;4 yrs old), electric wall heaters, kitchens &amp; baths, insulated basement &amp; vinyl siding (level 1). The driveway allows for 4 car-parking and the level yard is great for gardening, outdoor enjoyment plus a shed to store bikes &amp; outdoor furniture. All units responsible for their own water, sewer &amp; electric. Enjoy everything the Hudson Valley has to offer; only a block away from The Walkway over the Hudson and fine culinary restaurants. Less than 1 mile to The Poughkeepsie Train Station, hospitals &amp; colleges. This won't last long.

  11. 2025-11-15
    historical $475,000 835-char remark
    Show marketing remark (835 chars)

    Now is the time to own a very well maintained 2-family home. The first floor apartment offers a living room, dining room, 3 bedrooms, full bath &amp; updated kitchen w/ a loft area. The second floor offers a living room, eat in kitchen, 3 bedrooms. Updates include roof (&lt;4 yrs old), electric wall heaters, kitchens &amp; baths, insulated basement &amp; vinyl siding (level 1). The driveway allows for 4 car-parking and the level yard is great for gardening, outdoor enjoyment plus a shed to store bikes &amp; outdoor furniture. All units responsible for their own water, sewer &amp; electric. Enjoy everything the Hudson Valley has to offer; only a block away from The Walkway over the Hudson and fine culinary restaurants. Less than 1 mile to The Poughkeepsie Train Station, hospitals &amp; colleges. This won't last long.

  12. 2018-06-20
    soldstatus $160,000
  13. 2018-06-15
    soldstatus $160,000 683-char remark
    Show marketing remark (683 chars)

    Close to the Walkway over the Hudson. This 2 family home is ready to move in. Updated kitchens and baths. Both apartments are 3 bedroom one with upstairs playroom and the other has 2 levels of living space. A rare find. Off street parking and backyard. Convenient to Hospital, Colleges and Route 9. Will not last.,FOUNDATION:Masonry,Basement:Interior Access,Unfinished Square Feet:500,Heating:Gas,Below Grnd Sq Feet:500,ExteriorFeatures:Outside Lighting,EQUIPMENT:Carbon Monoxide Detector,Smoke Detectors,FLOORING:Ceramic Tile,AboveGrade:2034,ROOF:Asphalt Shingles,OwnerPays:Fire Insurance,Maintenance,Garbage/Trash,Gas,Water,Sewer,Taxes Additional Information: AnnOtherExpenses:720,

  14. 2018-02-20
    listed $179,900 683-char remark
    Show marketing remark (683 chars)

    Close to the Walkway over the Hudson. This 2 family home is ready to move in. Updated kitchens and baths. Both apartments are 3 bedroom one with upstairs playroom and the other has 2 levels of living space. A rare find. Off street parking and backyard. Convenient to Hospital, Colleges and Route 9. Will not last.,FOUNDATION:Masonry,Basement:Interior Access,Unfinished Square Feet:500,Heating:Gas,Below Grnd Sq Feet:500,ExteriorFeatures:Outside Lighting,EQUIPMENT:Carbon Monoxide Detector,Smoke Detectors,FLOORING:Ceramic Tile,AboveGrade:2034,ROOF:Asphalt Shingles,OwnerPays:Fire Insurance,Maintenance,Garbage/Trash,Gas,Water,Sewer,Taxes Additional Information: AnnOtherExpenses:720,

  15. 1991-08-02
    soldstatus $26,500

ⓘ 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
$11,471 · $956/mo
Projected year-2 tax
$11,471 · $956/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 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$51,528
− Mortgage interest
−$23,807
− Property taxes
−$11,471
− Insurance
−$2,125
− Repairs & maintenance
−$4,122
− Management
−$4,122
− Depreciation
−$12,364
Taxable loss
−$6,483
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,556
After-tax cash flow
$1,922/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
Poughkeepsie City School District
NCES district ID
3623760
Math proficiency
29% ▲ 5.00%
Reading proficiency
42% ▲ 12.00%
Median HH income
$39,159
Composite
29.68/100
National rank
#6459
State rank
#559 of 590 in NY

Livability — Poughkeepsie

Score
78/100
State rank
#165
US rank
#2577

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Poughkeepsie, NY
County
Dutchess County · 188,048 people
City population
86,468
Metro
Poughkeepsie-Newburgh-Middletown, NY
Population (ZIP)
44,164
Household income
$63,652
Rent vs Own
56.8% rent · 43.2% own
Severe rent burden
2891.0

Population outlook (Dutchess County) Hauer SSP2

Today (2025)
291,768 people
By 2030
287,131 · -1.6%
By 2040
274,881 · -5.8%
By 2050
259,971 · -10.9%
By 2075
235,366 · -19.3%
By 2100
208,786 · -28.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 44% Black 24% Hispanic / Latino 22% Two or more races 17% Asian 3%
Hispanic origin (detail)
Mexican 8% Puerto Rican 5% Dominican 1%
Common ancestry
Romanian 3% Iranian 1% Lithuanian 1%
Foreign-born
19% · Canada, China
Languages at home
79% English-only · Spanish 15% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Dutchess

2024 margin
Lean D (+5.4) · D 52.7% · R 47.3%
2008→2024 swing
-3.2pp toward R · 2008: 8.6pp · 2024: 5.4pp
All cycles
2024: D+5.4 2020: D+9.6 2016: R+1.1 2012: D+6.6 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -210.62%
Current HPI
293.9789
Rent YoY
▲ 3.67%
Metro
Poughkeepsie-Newburgh-Middletown, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+1503.8% since first listed
9 events — show timeline
  • 2026-03-17 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2026-03-17 Price Changed $425,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-01-12 Price Changed $459,900 OneKey® MLS as Distributed by MLS Grid
  • 2025-11-29 Listed $475,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-11-15 Coming Soon $475,000 OneKey® MLS as Distributed by MLS Grid
  • 2018-06-20 Sold (Public Records) $160,000 Public Records
  • 2018-06-15 Sold (MLS) $160,000 OneKey® MLS as Distributed by MLS Grid
  • 2018-02-20 Listed $179,900 OneKey® MLS as Distributed by MLS Grid
  • 1991-08-02 Sold (Public Records) $26,500 Public Records

Property tax history

+7.1%/yr

Latest (2025): $11,471 · +54.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…