CashFlowRE
Sign in Sign up
2048 Ridge Rd
D+ Composite 47.95
Why this score? — see what drove the D+ 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 +13.1/15.0
  • Cash flow +12.7/30.0
  • Schools +5.4/10.0
  • 1% rule +4.3/10.0
  • DSCR +3.8/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

2048 Ridge Rd · Ontario, NY 14519
3 bd · 2.0 ba · 1,586 sqft · SingleFamily public records · 16 Days on market
Built 1905 0.40 ac lot Est $228k · 12% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this stunning, fully remodeled 3-bedroom, 2 full-bath gem that perfectly blends farmhouse style with a peaceful setting. Step inside to find a bright, open interior where every detail has been thoughtfully updated. Features a convenient full bath on each level and first-floor laundry room. Enjoy total peace of mind with a brand-new-tear-off roof (completed May 2026), brand new hot water heater May 2026. The real showstopper is the backyard oasis. Relax on your private deck with no rear neighbors, enjoying unobstructed views. Property backs up to Ontario Country Club golf course. Move right in and start living. Delayed Showings, Delayed Offers. Showings to begin on Thursday May 2

Key facts

  • Private deck
  • Unobstructed views
  • 0.4 acre lot

Tags

FULL BATH ON EACH LEVELFIRST-FLOOR LAUNDRY ROOMBRAND NEW HOT WATER HEATERPRIVATE DECKUNOBSTRUCTED VIEWS

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Cable available; High-speed internet available; Public water (connected); Sewer connected; Circuit breaker electrical
  • Home design: 2-story home; Existing/resale property
  • Construction: Vinyl siding; Copper plumbing; Stone foundation
  • Exterior features: Awning(s); Deck; Enclosed porch; Porch; Gravel driveway; Rectangular lot; Main thoroughfare frontage; Lot dimensions approximately 55 x 294

Interior

  • Kitchen: Electric oven; Electric range; Refrigerator; Wine cooler
  • Flooring: Laminate; Varied flooring
  • Bathrooms: 2 full bathrooms; 1 main-level bathroom
  • Heating & cooling: Gas forced-air heating
  • Interior features: Thermal windows; Sliding glass doors; Separate/formal dining room; Entrance foyer; Eat-in kitchen; Separate/formal living room
  • Laundry & utility: Main-level laundry; Washer; Dryer; 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 3-bed/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-20 ($-243/yr) — negative.
  • To cash-flow at today's rent, offer at most $196k (1.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $186k (6.9% below list).
  • Recommended offer: $186k (6.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.3% in Ontario — 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 71/100 on livability (#385 in NY) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, cost of living B+; Watch: commute D, amenities F, health & safety D-.
  • Wayne Central School District (suburban): math 57% / reading 68% proficiency, ranked #194 of 590 in NY (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 87 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 259 units permitted in Wayne County in 2024 (90 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 $6k of value loss. Plan a longer hold.
  • Wayne County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $186,183 (6.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1905 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.93%
Cap rate
6.17%
Cash-on-cash
-0.43%
DSCR
0.98
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$228,384
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6028 Walworth Rd 0.17mi 3/1.5 1,682 (+6%) 10mo $327,000 $194 71
6218 Knickerbocker Rd 0.34mi 4/2.0 (+1) 1,690 (+7%) 16mo $224,900 $133 55
2166 Ridge Rd 0.28mi 4/1.5 (+1) 1,806 (+14%) 14mo $260,000 $144 45
6312 Furnace Rd 0.51mi 3/1.0 1,456 (-8%) 21mo $136,000 $93 41

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
-17.0%
Equity multiple
0.40×
Total profit
$-33,589
Equity at exit
$29,806
10-year hold
IRR
-8.7%
Equity multiple
0.45×
Total profit
$-30,525
Equity at exit
$17,284

Cash invested: $55,972 (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 14519

Home prices YoY
-26.1%
Active inventory
87
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,862 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$360 /mo · $4,315/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$391
Net cashflow
$-20

Break-even live

Break-even rent $1,888
Max offer price $196,316
Occupancy floor 96%

Sensitivity live

Price -10% $93 -5% $36 +0% $-20 +5% $-77 +10% $-133
Rent -10% $-167 -5% $-94 +0% $-20 +5% $53 +10% $127
Rate -1.0pp $80 -0.5pp $31 base $-20 +0.5pp $-72 +1.0pp $-125

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
$49,975
Closing costs
$5,997
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
6217 Blossom Ridge Cir Ontario, NY 2.0 2.0 1251 $1,995 $1.59 24d 1 0.72mi
1649 Ridge Rd Unit 1649 B Ontario, NY 2.0 1.0 1750 $1,550 $0.89 45d 1 1.02mi
1582 Ridge Rd Ontario, NY 3.0 1.5 1600 $1,800 $1.12 15d 1 1.16mi
6190 Stokely Creek Trl Ontario, NY 3.0 2.0 1491 $2,150 $1.44 45d 1 1.46mi

Listing history 10 events

  1. 2026-06-13
    statusdays on market $199,900 Pending 16 DOM
  2. 2026-06-10
    days on market $199,900 Active 14 DOM
  3. 2026-06-09
    days on market $199,900 Active 13 DOM
  4. 2026-06-09
    days on market $199,900 Active 12 DOM
  5. 2026-06-07
    days on market $199,900 Active 11 DOM
  6. 2026-06-03
    days on market $199,900 Active 7 DOM
  7. 2026-06-03
    days on market $199,900 Active 6 DOM
  8. 2026-06-01
    days on market $199,900 Active 5 DOM
  9. 2026-05-31
    days on market $199,900 Active 4 DOM
  10. 2026-05-27
    listed $199,900 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
$4,315 · $360/mo
Projected year-2 tax
$4,315 · $360/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 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$22,342
− Mortgage interest
−$11,198
− Property taxes
−$4,315
− Insurance
−$1,000
− Repairs & maintenance
−$1,787
− Management
−$1,787
− Depreciation
−$5,815
Taxable loss
−$3,560
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$854
After-tax cash flow
$611/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
Wayne Central School District
NCES district ID
3630330
Math proficiency
57% ▼ -8.00%
Reading proficiency
68% ▲ 10.00%
Median HH income
$61,193
Composite
54.18/100
National rank
#1378
State rank
#194 of 590 in NY

Livability — Ontario

Score
71/100
State rank
#385
US rank
#6629

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ontario, NY
Population (ZIP)
12,487

Population outlook (Wayne County) Hauer SSP2

Today (2025)
85,662 people
By 2030
81,945 · -4.3%
By 2040
73,735 · -13.9%
By 2050
65,029 · -24.1%
By 2075
47,451 · -44.6%
By 2100
31,574 · -63.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 2% Black 1%
Common ancestry
Iranian 5% Romanian 4% Lithuanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Wayne

2024 margin
Strong R (+23.1) · D 38.5% · R 61.5%
2008→2024 swing
-13.2pp toward R · 2008: -9.9pp · 2024: -23.1pp
All cycles
2024: R+23.1 2020: R+19.6 2016: R+26.1 2012: R+9.3 2008: R+9.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.53%
Current HPI
242.3518
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

1 event — show timeline
  • 2026-05-27 Listed $199,900 UNYREIS

Property tax history

+2.7%/yr

Latest (2025): $4,315 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…