CashFlowRE
Sign in Sign up
724 Ontario St
B+ Composite 76.97
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 +8.4/10.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$40,000

724 Ontario St · Fulton, NY 13069
4 bd · 1.0 ba · 1,395 sqft · SingleFamily public records · 22 Days on market
Built 1945 7,722 sqft lot $29/sqft · 74% below area ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CUTE CAPE COD STYLE HOME THAT IS AN AFFORDABLE PLACE TO START! COUNTRY KITCHEN, HARDWOOD FLOORING. .. 2 BEDROOMS ON THE 1ST LEVEL AND TWO UPSTAIRS!! QUIET AREA AND A NICE YARD TO RAISE CHILDREN!

Key facts

  • 7,722 sq ft lot
  • Built 1945
  • Listed 22 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Sewer connected; Public water available; Electric with circuit breakers
  • Home design: Single-story; Resale property
  • Construction: Aluminum siding; PEX plumbing; Block foundation; Existing (year built details)
  • Exterior features: Blacktop driveway; Deck

Interior

  • Kitchen: Electric oven; Electric range; Refrigerator
  • Bedrooms: 2 main-level bedrooms
  • Flooring: Carpet; Laminate; Varies
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Gas forced-air heating
  • Interior features: Eat-in kitchen; Bedroom on main level; Main-level primary bedroom; Partial basement
  • Laundry & utility: Laundry in basement; Gas 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 4-bed/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $932 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $40k).
  • Recommended offer: $39k (1.5% below list) — sets the bar for market timing.
  • Cap rate 34.3% vs local median 6.9% in Fulton — 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 61/100 on livability (#907 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, schools D-, crime F.
  • Fulton City School District (town): math 29% / reading 43% proficiency, ranked #554 of 590 in NY (top 94%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 115 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 172 units permitted in Oswego County in 2024 (27 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($277 loan paydown + $3k appreciation (6.8% local appreciation)).
  • Oswego County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (6.8% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,400 (1.5% below list)

Questions for the listing agent

  1. Built in 1945 — 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 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?
  4. 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?
  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
3.82%
Cap rate
34.26%
Cash-on-cash
99.88%
DSCR
5.44
GRM
2.2

CMA / ARV

ARV (median comp)
$154,102
List price
$40,000
Delta
-74.04%
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
609 Seneca St 0.15mi 3/1.0 (-1) 1,381 (-1%) 1mo $118,450 $86 85
614 Utica St 0.30mi 4/1.0 1,374 (-2%) 3mo $25,000 $18 81
611 Erie St 0.12mi 3/1.5 (-1) 1,320 (-5%) 1mo $110,000 $83 78
117 S 7th St 0.38mi 3/1.0 (-1) 1,347 (-3%) 1mo $50,000 $37 70
10 N 8th St 0.12mi 3/2.0 (-1) 1,316 (-6%) 6mo $150,000 $114 70
524 Rochester St 0.38mi 4/2.0 1,460 (+5%) 1mo $80,000 $55 70
520 Seneca St 0.21mi 3/1.0 (-1) 1,328 (-5%) 9mo $145,000 $109 70
871 Oneida St 0.24mi 4/1.5 1,512 (+8%) 5mo $172,000 $114 68
607 Highland St 0.51mi 3/1.0 (-1) 1,396 (+0%) 8mo $173,000 $124 64
1019 Emery St 0.48mi 3/1.5 (-1) 1,419 (+2%) 7mo $175,530 $124 62
420 N 6th St 0.50mi 3/2.0 (-1) 1,478 (+6%) 1mo $155,000 $105 57
514 Academy St 0.50mi 3/1.5 (-1) 1,209 (-13%) 4mo $136,500 $113 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

6.75% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
7.49×
Total profit
$72,743
Equity at exit
$27,057
10-year hold
IRR
Equity multiple
15.92×
Total profit
$167,134
Equity at exit
$50,808

Cash invested: $11,200 (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 13069

Home prices YoY
2.3%
Active inventory
115
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$1,530 medium interval (Pro) →
Mortgage (P&I)
$210
Tax est. 1.5%
$50 /mo · $600/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$932

Break-even live

Break-even rent $350
Max offer price $40,000
Occupancy floor 34%

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
$10,000
Closing costs
$1,200
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
312 Utica St Fulton, NY 3.0 1.0 1060 $1,300 $1.23 13d 1 0.47mi
303 S 5th St Fulton, NY 4.0 1.5 1800 $1,850 $1.03 13d 1 0.63mi
262 W 4th St S Unit 1 Fulton, NY 3.0 1.0 1316 $1,500 $1.14 43d 1 1.21mi

Listing history 15 events

  1. 2026-06-07
    statusdays on market $40,000 Pending 22 DOM
  2. 2026-06-02
    days on market $40,000 Active 21 DOM
  3. 2026-06-01
    days on market $40,000 Active 20 DOM
  4. 2026-05-31
    days on market $40,000 Active 19 DOM
  5. 2026-05-30
    days on market $40,000 Active 18 DOM
  6. 2026-05-12
    listed $40,000 Active 338-char remark
  7. 2019-11-12
    soldstatus $36,000 Closed Sale or Rented 196-char remark
    Show marketing remark (196 chars)

    CUTE CAPE COD STYLE HOME THAT IS AN AFFORDABLE PLACE TO START! COUNTRY KITCHEN, HARDWOOD FLOORING. .. 2 BEDROOMS ON THE 1ST LEVEL AND TWO UPSTAIRS!! QUIET AREA AND A NICE YARD TO RAISE CHILDREN!

  8. 2019-11-01
    status Pending Sale 196-char remark
    Show marketing remark (196 chars)

    CUTE CAPE COD STYLE HOME THAT IS AN AFFORDABLE PLACE TO START! COUNTRY KITCHEN, HARDWOOD FLOORING. .. 2 BEDROOMS ON THE 1ST LEVEL AND TWO UPSTAIRS!! QUIET AREA AND A NICE YARD TO RAISE CHILDREN!

  9. 2019-09-25
    historical Continue to Show- Under Contract 196-char remark
    Show marketing remark (196 chars)

    CUTE CAPE COD STYLE HOME THAT IS AN AFFORDABLE PLACE TO START! COUNTRY KITCHEN, HARDWOOD FLOORING. .. 2 BEDROOMS ON THE 1ST LEVEL AND TWO UPSTAIRS!! QUIET AREA AND A NICE YARD TO RAISE CHILDREN!

  10. 2019-08-16
    price $47,500 196-char remark
    Show marketing remark (196 chars)

    CUTE CAPE COD STYLE HOME THAT IS AN AFFORDABLE PLACE TO START! COUNTRY KITCHEN, HARDWOOD FLOORING. .. 2 BEDROOMS ON THE 1ST LEVEL AND TWO UPSTAIRS!! QUIET AREA AND A NICE YARD TO RAISE CHILDREN!

  11. 2019-08-05
    price $50,900 196-char remark
    Show marketing remark (196 chars)

    CUTE CAPE COD STYLE HOME THAT IS AN AFFORDABLE PLACE TO START! COUNTRY KITCHEN, HARDWOOD FLOORING. .. 2 BEDROOMS ON THE 1ST LEVEL AND TWO UPSTAIRS!! QUIET AREA AND A NICE YARD TO RAISE CHILDREN!

  12. 2019-07-24
    price $52,900 196-char remark
    Show marketing remark (196 chars)

    CUTE CAPE COD STYLE HOME THAT IS AN AFFORDABLE PLACE TO START! COUNTRY KITCHEN, HARDWOOD FLOORING. .. 2 BEDROOMS ON THE 1ST LEVEL AND TWO UPSTAIRS!! QUIET AREA AND A NICE YARD TO RAISE CHILDREN!

  13. 2019-06-18
    listed $54,900 Active 196-char remark
    Show marketing remark (196 chars)

    CUTE CAPE COD STYLE HOME THAT IS AN AFFORDABLE PLACE TO START! COUNTRY KITCHEN, HARDWOOD FLOORING. .. 2 BEDROOMS ON THE 1ST LEVEL AND TWO UPSTAIRS!! QUIET AREA AND A NICE YARD TO RAISE CHILDREN!

  14. 2006-01-17
    soldstatus $55,000
  15. 1999-05-13
    soldstatus $48,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$18,359
− Mortgage interest
−$2,241
− Property taxes
−$600
− Insurance
−$200
− Repairs & maintenance
−$1,469
− Management
−$1,469
− Depreciation
−$1,164
Taxable income
$11,218
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,692
After-tax cash flow
$8,495/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
Fulton City School District
NCES district ID
3611700
Math proficiency
29% ▼ -11.00%
Reading proficiency
43% ▲ 5.00%
Median HH income
$43,337
Composite
30.49/100
National rank
#6220
State rank
#554 of 590 in NY

Livability — Fulton

Score
61/100
State rank
#907
US rank
#17723

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fulton, NY
Population (ZIP)
23,176

Population outlook (Oswego County) Hauer SSP2

Today (2025)
114,465 people
By 2030
109,968 · -3.9%
By 2040
99,205 · -13.3%
By 2050
87,979 · -23.1%
By 2075
65,100 · -43.1%
By 2100
47,117 · -58.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Lithuanian 6% Romanian 6% Iranian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Oswego

2024 margin
Strong R (+24.2) · D 37.9% · R 62.1%
2008→2024 swing
-26.6pp toward R · 2008: 2.5pp · 2024: -24.2pp
All cycles
2024: R+24.2 2020: R+20.2 2016: R+23.2 2012: D+7.9 2008: D+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.75%
Current HPI
304.443
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

-16.7% since first listed
11 events — show timeline
  • 2026-06-03 Pending CNYIS
  • 2026-05-12 Listed $40,000 CNYIS
  • 2019-11-12 Sold (MLS) $36,000 CNYIS
  • 2019-11-01 Pending CNYIS
  • 2019-09-25 Contingent CNYIS
  • 2019-08-16 Price Changed $47,500 CNYIS
  • 2019-08-05 Price Changed $50,900 CNYIS
  • 2019-07-24 Price Changed $52,900 CNYIS
  • 2019-06-18 Listed $54,900 CNYIS
  • 2006-01-17 Sold (Public Records) $55,000 Public Records
  • 1999-05-13 Sold (Public Records) $48,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $4,289 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…