CashFlowRE
Sign in Sign up
223 Lakeview Ave Multi-family
A Composite 85.66
Why this score? — see what drove the A 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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +8.0/10.0
  • Rent growth +4.6/5.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$149,900

223 Lakeview Ave · Syracuse, NY 13204
4 bd · 2.0 ba · 1,968 sqft · MultiFamily public records · 32 Days on market
Built 1910 4,356 sqft lot $76/sqft · 22% below area Est $192k · 22% under ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Great Investment! This fully rented multi-family has updated windows, furnace, water heater and siding. It also offers a fully fenced in, large, back yard and a nice front porch! Close to bus line, local stores and restaurants and all other amenities!

Key facts

  • Updated siding
  • Updated windows
  • Front porch

Tags

UPDATED WINDOWSUPDATED FURNACEUPDATED WATER HEATERUPDATED SIDINGFULLY FENCED BACK YARDFRONT PORCH

Property features AI

Finance

  • Financial info: Two-unit building with separate gas and electric meters for each unit; Both units currently rented month-to-month at $875 each; Owner pays hot water and trash collection; Operating expenses include maintenance and water/sewer

Exterior

  • Parking: Gravel and paved parking with two or more spaces
  • Utilities: Public water connected; Sewer connected
  • Home design: Two-story multi-family building; Resale property
  • Construction: Vinyl siding
  • Exterior features: Covered porch; Porch; Rectangular residential lot; Near public transit; City street frontage

Interior

  • Kitchen: Each unit includes an oven/range and refrigerator; Eat-in kitchen and dining area connected to living room in each unit
  • Bedrooms: Two 3-bedroom units (each unit has 3 bedrooms)
  • Flooring: Carpet; Laminate; Vinyl; Varied flooring
  • Bathrooms: Each unit has 1 full bathroom (2 full bathrooms total)
  • Heating & cooling: Gas forced-air heating
  • Interior features: Full basement
  • Laundry & utility: 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/2.0-bath multifamily listed at $150k.

Deal economics

  • At list price, monthly cash flow is $590 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 8.2% in Syracuse — 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 77/100 on livability (#187 in NY, #2,869 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, crime F, employment D-.
  • Syracuse City School District (urban): math 18% / reading 26% proficiency, ranked #590 of 590 in NY (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+8.2%/yr); 119 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).
  • At $1,944/mo this rent would consume 51% of the median local household income ($45k/yr) (locally 2073% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
  • Onondaga County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 8.0% rent growth), your $42k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 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 1910 — 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 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?
  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 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
1.30%
Cap rate
11.02%
Cash-on-cash
16.88%
DSCR
1.75
GRM
6.4

CMA / ARV

ARV (median comp)
$192,385
List price
$149,900
Delta
-22.08%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
616 Richmond Ave 0.09mi 4/2.0 2,024 (+3%) 14mo $84,000 $42 80
183 Lakeview Ave 0.12mi 4/2.0 2,044 (+4%) 15mo $56,027 $27 75
207 Apple St 0.16mi 4/2.0 2,056 (+4%) 20mo $98,000 $48 69
131 Lakeview Ave 0.20mi 5/2.0 (+1) 2,068 (+5%) 11mo $100,000 $48 68
199 Lakeview Ave 0.07mi 5/2.0 (+1) 2,034 (+3%) 23mo $55,000 $27 67
309 Ulster Ave 0.30mi 4/2.0 2,194 (+12%) 1mo $276,000 $126 66
322 Liberty St 0.30mi 4/2.0 1,871 (-5%) 18mo $165,000 $88 63
130 Lakeview Ave 0.19mi 4/2.0 2,244 (+14%) 21mo $45,000 $20 50
111-13 Cody Ave 0.62mi 4/2.0 2,184 (+11%) 10mo $262,000 $120 44
122 Bryant Ave 0.25mi 5/2.0 (+1) 2,240 (+14%) 23mo $275,000 $123 41
635 Hamilton St 0.65mi 4/2.0 1,776 (-10%) 22mo $245,000 $138 36

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

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
39.2%
Equity multiple
4.09×
Total profit
$129,493
Equity at exit
$135,042
10-year hold
IRR
35.6%
Equity multiple
9.99×
Total profit
$377,158
Equity at exit
$291,223

Cash invested: $41,972 (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 13204

Home prices YoY
31.6%
Rents YoY
8.2%
Active inventory
119
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,944 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$97 /mo · $1,160/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$408
Net cashflow
$590

Break-even live

Break-even rent $1,196
Max offer price $149,900
Occupancy floor 65%

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
$37,475
Closing costs
$4,497
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
121 Whittier Ave Syracuse, NY 4.0 1.0 1400 $600 $0.43 43d 1 0.33mi
349 Bryant Ave Syracuse, NY 3.0 1.5 1500 $2,300 $1.53 13d 1 0.49mi
214 Rowland St Syracuse, NY 4.0 1.0 2092 $1,800 $0.86 13d 1 1.08mi
104 Kincaid Ave Syracuse, NY 4.0 1.0 1910 $1,600 $0.84 13d 1 1.13mi
318 Kellogg St Unit 2 Syracuse, NY 3.0 1.0 1523 $1,675 $1.10 43d 1 1.14mi
318 Kellogg St Unit 1 Syracuse, NY 3.0 1.0 1523 $1,650 $1.08 43d 1 1.14mi
326 Holland St Unit 1 Syracuse, NY 3.0 1.0 2100 $1,825 $0.87 43d 1 1.20mi
1110 Bellevue Ave Syracuse, NY 3.0 1.0 1449 $1,500 $1.04 43d 1 1.27mi
315 Grant Ave #17 Syracuse, NY 3.0 2.0 1477 $1,275 $0.86 13d 1 1.34mi

Listing history 11 events

  1. 2026-05-30
    status $149,900 Pending 32 DOM
  2. 2026-04-27
    listed $149,900 Active 251-char remark
  3. 2025-11-11
    historical
  4. 2025-11-06
    status Pending
  5. 2025-10-09
    price $110,000
  6. 2025-10-07
    status Active
  7. 2025-09-26
    status Pending
  8. 2025-09-16
    status Active
  9. 2025-09-16
    price $174,900
  10. 2025-09-11
    historical
  11. 2025-07-12
    listed $179,900 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
$1,160 · $97/mo
Projected year-2 tax
$1,846 · $154/mo
Expected delta
+$687/yr (+$57/mo · 59.2%)

ⓘ 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 3/10 Moderate 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$23,326
− Mortgage interest
−$8,397
− Property taxes
−$1,160
− Insurance
−$750
− Repairs & maintenance
−$1,866
− Management
−$1,866
− Depreciation
−$4,361
Taxable income
$4,928
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,183
After-tax cash flow
$5,903/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
Syracuse City School District
NCES district ID
3628590
Math proficiency
18% ▼ -5.00%
Reading proficiency
26% ▬ 0.00%
Median HH income
$32,097
Composite
17.83/100
National rank
#9007
State rank
#590 of 590 in NY

Livability — Syracuse

Score
77/100
State rank
#187
US rank
#2869

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Syracuse, NY
County
Onondaga County · 247,257 people
City population
152,627
Metro
Syracuse, NY
Population (ZIP)
19,440
Household income
$45,351
Rent vs Own
70.8% rent · 29.2% own
Severe rent burden
2073.0

Population outlook (Onondaga County) Hauer SSP2

Today (2025)
467,894 people
By 2030
463,381 · -1.0%
By 2040
447,697 · -4.3%
By 2050
426,399 · -8.9%
By 2075
373,661 · -20.1%
By 2100
307,967 · -34.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 47% Black 26% Hispanic / Latino 17% Two or more races 13% Native American 1%
Hispanic origin (detail)
Puerto Rican 12% Cuban 2% Dominican 1%
Common ancestry
Romanian 5% Lithuanian 2% Subsaharan African 2%
Foreign-born
7% · Canada, Jamaica
Languages at home
83% English-only · Spanish 11% Russian/Polish/Slavic 3% Arabic 1%

Political lean MEDSL · Onondaga

2024 margin
D (+17.3) · D 58.6% · R 41.4%
2008→2024 swing
-3.0pp toward R · 2008: 20.3pp · 2024: 17.3pp
All cycles
2024: D+17.3 2020: D+20.6 2016: D+12.8 2012: D+21.1 2008: D+20.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 100.14%
Current HPI
416.7272
Rent YoY
▲ 8.24%
Metro
Syracuse, NY
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
  • 2026-05-29 Pending CNYIS
  • 2026-04-27 Listed $149,900 CNYIS
  • 2025-11-11 Listing Removed CNYIS
  • 2025-11-06 Pending CNYIS
  • 2025-10-09 Price Changed $110,000 CNYIS
  • 2025-10-07 Relisted CNYIS
  • 2025-09-26 Pending CNYIS
  • 2025-09-16 Relisted CNYIS
  • 2025-09-16 Price Changed $174,900 CNYIS
  • 2025-09-11 Listing Removed CNYIS
  • 2025-07-12 Listed $179,900 CNYIS

Property tax history

+0.8%/yr

Latest (2025): $1,160 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…