CashFlowRE
Sign in Sign up
7147 Route 9
B Composite 70.64
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
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,000

7147 Route 9 · Plattsburgh, NY 12901
5 bd · 3.0 ba · 2,530 sqft · SingleFamily public records · 606 Days on market
Built 1958 10,454 sqft lot $27/sqft · 78% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home could be renovated for residential or has potential as commercial. 2 car attached garage. Close to I-87 and the Ferry to Vermont. Town variance for residential has expired and would be renewed by new owners for residential use.

Key facts

  • Close to i-87
  • The ferry to vermont
  • 0.24 acre lot

Tags

2 CAR ATTACHED GARAGECLOSE TO I-87THE FERRY TO VERMONT

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/3.0-bath single-family listed at $69k.

Deal economics

  • At list price, monthly cash flow is $917 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.
  • Cap rate 22.2% vs local median 2.8% in Plattsburgh — 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 75/100 on livability (#262 in NY, #4,134 nationally) — a middle-class / working-renter tenant base. Strengths: health & safety A+, cost of living A, housing A; Watch: schools C-, employment D+, crime F.
  • Beekmantown Central School District (rural): math 45% / reading 57% proficiency, ranked #360 of 590 in NY (top 61%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 176 active listings in the ZIP; 192 units permitted in Clinton County in 2024 (64 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Clinton County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 606 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y ago; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $36k; list at $69k implies a 92% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $60,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 606 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.58%
Cap rate
22.24%
Cash-on-cash
56.97%
DSCR
3.53
GRM
3.2

CMA / ARV

ARV (median comp)
$314,199
List price
$69,000
Delta
-78.04%
Verdict
UNDERPRICED
Comps
9 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
55.4%
Equity multiple
3.45×
Total profit
$47,270
Equity at exit
$10,288
10-year hold
IRR
60.5%
Equity multiple
7.03×
Total profit
$116,522
Equity at exit
$5,966

Cash invested: $19,320 (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 12901

Home prices YoY
-22.5%
Active inventory
176
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,779 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$98 /mo · $1,173/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$374
Net cashflow
$917

Break-even live

Break-even rent $618
Max offer price $69,000
Occupancy floor 43%

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
$17,250
Closing costs
$2,070
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 21 events

  1. 2026-06-18
    days on market $69,000 Active 606 DOM
  2. 2026-06-17
    days on market $69,000 Active 605 DOM
  3. 2026-06-16
    days on market $69,000 Active 604 DOM
  4. 2026-06-15
    days on market $69,000 Active 603 DOM
  5. 2026-06-13
    days on market $69,000 Active 601 DOM
  6. 2026-06-12
    days on market $69,000 Active 600 DOM
  7. 2026-06-09
    days on market $69,000 Active 597 DOM
  8. 2026-06-08
    days on market $69,000 Active 596 DOM
  9. 2026-06-07
    days on market $69,000 Active 595 DOM
  10. 2026-06-07
    days on market $69,000 Active 594 DOM
  11. 2026-06-04
    days on market $69,000 Active 591 DOM
  12. 2026-06-02
    days on market $69,000 Active 590 DOM
  13. 2026-06-01
    days on market $69,000 Active 589 DOM
  14. 2026-05-31
    days on market $69,000 Active 588 DOM
  15. 2026-01-27
    status Active 237-char remark
    Show marketing remark (237 chars)

    This home could be renovated for residential or has potential as commercial. 2 car attached garage. Close to I-87 and the Ferry to Vermont. Town variance for residential has expired and would be renewed by new owners for residential use.

  16. 2026-01-01
    historical 237-char remark
    Show marketing remark (237 chars)

    This home could be renovated for residential or has potential as commercial. 2 car attached garage. Close to I-87 and the Ferry to Vermont. Town variance for residential has expired and would be renewed by new owners for residential use.

  17. 2024-10-23
    price $69,000 237-char remark
    Show marketing remark (237 chars)

    This home could be renovated for residential or has potential as commercial. 2 car attached garage. Close to I-87 and the Ferry to Vermont. Town variance for residential has expired and would be renewed by new owners for residential use.

  18. 2024-09-24
    listed $79,000 Active 237-char remark
    Show marketing remark (237 chars)

    This home could be renovated for residential or has potential as commercial. 2 car attached garage. Close to I-87 and the Ferry to Vermont. Town variance for residential has expired and would be renewed by new owners for residential use.

  19. 2018-12-10
    soldstatus $36,000
  20. 2018-12-04
    soldstatus $36,000 187-char remark
    Show marketing remark (187 chars)

    Older home which can be renovated to a single family home or removed to create a commercial building lot. Has been used as a two family in the past and could possible be suitable as such.

  21. 2018-08-07
    listed $59,900 187-char remark
    Show marketing remark (187 chars)

    Older home which can be renovated to a single family home or removed to create a commercial building lot. Has been used as a two family in the past and could possible be suitable as such.

ⓘ 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
$1,173 · $98/mo
Projected year-2 tax
$1,173 · $98/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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥93°F today · 15 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
$21,350
− Mortgage interest
−$3,865
− Property taxes
−$1,173
− Insurance
−$345
− Repairs & maintenance
−$1,708
− Management
−$1,708
− Depreciation
−$2,007
Taxable income
$10,544
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,531
After-tax cash flow
$8,476/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
Beekmantown Central School District
NCES district ID
3604290
Math proficiency
45% ▲ 2.00%
Reading proficiency
57% ▲ 18.00%
Median HH income
$53,577
Composite
43.91/100
National rank
#2914
State rank
#360 of 590 in NY

Livability — Plattsburgh

Score
75/100
State rank
#262
US rank
#4134

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
32,012

Population outlook (Clinton County) Hauer SSP2

Today (2025)
78,791 people
By 2030
76,848 · -2.5%
By 2040
71,579 · -9.2%
By 2050
66,471 · -15.6%
By 2075
57,361 · -27.2%
By 2100
47,232 · -40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 5% Hispanic / Latino 4% Black 3% Asian 3%
Common ancestry
Lithuanian 15% Romanian 3% Slovak 2%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 2% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · Clinton

2024 margin
Toss-up / Even · D 48.9% · R 51.1%
2008→2024 swing
-25.1pp toward R · 2008: 22.9pp · 2024: -2.2pp
All cycles
2024: R+2.2 2020: D+5.2 2016: D+0.9 2012: D+25.6 2008: D+22.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.55%
Current HPI
252.8692
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

+15.2% since first listed
7 events — show timeline
  • 2026-01-27 Relisted ACVMLS
  • 2026-01-01 Delisted ACVMLS
  • 2024-10-23 Price Changed $69,000 ACVMLS
  • 2024-09-24 Listed $79,000 ACVMLS
  • 2018-12-10 Sold (Public Records) $36,000 Public Records
  • 2018-12-04 Sold (MLS) $36,000 ACVMLS
  • 2018-08-07 Listed $59,900 ACVMLS

Property tax history

-7.6%/yr

Latest (2025): $1,173 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…