CashFlowRE
Sign in Sign up
709 Oak St Multi-family
C+ Composite 62.73
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).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.6/5.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$260,000

709 Oak St · Syracuse, NY 13203
6 bd · 3.0 ba · 2,476 sqft · MultiFamily public records · 33 Days on market
Built 1890 6,072 sqft lot Est $186k · 40% over

🖨 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 MLS

Investors, this is a great opportunity to own a 3 unit with good cash flow. Long term tenants have occupied the property. Two downstairs units are tenant occupied and the three bedroom unit upstairs is now vacant and the new landlord can place their own tenant. Rent listed reflects what the last tenant was paying. Current owner has replaced roof, windows and the heat and hot water heater since owning the property. This is also an opportunity for someone to be owner occupied and move into the three bedroom upstairs! Twenty four notice to show is required.

Key facts

  • Updated appliances
  • Driveway with garage
  • Fully remodeled

Tags

THREE UNIT MULTIFAMILYFULLY REMODELEDMODERN FINISHESUPDATED APPLIANCESDRIVEWAY WITH GARAGEENCLOSED FRONT PORCH

Property features AI

Finance

  • Financial info: Property has three separate electric meters and three separate gas meters; Three total dwelling units; Owner pays water; water included in rent; Operating expenses include water; Current advertised rents by unit: $1,400; $1,100; $1,600

Exterior

  • Parking: Garage (1-car) and paved parking with two or more spaces
  • Utilities: Public water connected; Sewer connected
  • Home design: Two-story multi-family building; Existing construction with wood siding
  • Construction: Wood siding exterior
  • Exterior features: Near public transit; Rectangular residential lot; City street frontage; Lot dimensions approximately 46 x 132

Interior

  • Kitchen: Units include oven/range and refrigerator; Microwave in some units; Eat-in kitchen in at least one unit; formal dining in others
  • Bedrooms: Three units: 2-bedroom unit, 1-bedroom unit, 3-bedroom unit
  • Flooring: Hardwood; Marble; Varies
  • Bathrooms: Three full bathrooms (one per unit)
  • Heating & cooling: Forced air heating; Electric and gas heating sources
  • Interior features: Full basement; Marble and hardwood flooring; flooring varies by area
  • 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 6-bed/3.0-bath multifamily listed at $260k.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $260k).
  • Recommended offer: $252k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.9% 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 (+8.4%/yr); 55 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).
  • At $4,396/mo this rent would consume 112% of the median local household income ($47k/yr) (locally 1566% 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Onondaga County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $73k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($252k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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.
  • Current owner paid $120k; list at $260k implies a 117% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $252,200 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 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 1890 — 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
1.69%
Cap rate
14.88%
Cash-on-cash
30.68%
DSCR
2.37
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$185,700
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
307 Graves St 0.18mi 6/2.0 2,448 (-1%) 7mo $175,000 $71 80
613-615 Highland St 0.28mi 6/2.0 2,316 (-6%) 2mo $140,000 $60 70
204 Helen St 0.15mi 6/2.0 2,687 (+8%) 8mo $217,150 $81 68
115 John St 0.64mi 5/2.0 (-1) 2,516 (+2%) 5mo $120,000 $48 54
210 Delhi St 0.53mi 6/2.0 2,664 (+8%) 11mo $165,000 $62 49
0.72mi 6/2.0 2,550 (+3%) 11mo $190,000 $75 48
129 Spring St 0.50mi 6/3.0 2,112 (-15%) 6mo $211,000 $100 47
1354 Oak St 0.55mi 5/2.0 (-1) 2,625 (+6%) 11mo $185,000 $70 46
128 John St 0.60mi 5/2.0 (-1) 2,269 (-8%) 6mo $129,000 $57 44
1356 Oak St 0.56mi 6/2.0 2,772 (+12%) 10mo $212,000 $76 42
1403 Oak St #5 0.58mi 6/2.0 2,808 (+13%) 6mo $220,000 $78 41
107 Craton St 0.74mi 5/2.0 (-1) 2,228 (-10%) 7mo $280,000 $126 34

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
30.7%
Equity multiple
2.37×
Total profit
$99,615
Equity at exit
$38,767
10-year hold
IRR
40.5%
Equity multiple
5.74×
Total profit
$344,954
Equity at exit
$22,480

Cash invested: $72,800 (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 13203

Home prices YoY
-11.9%
Rents YoY
8.4%
Active inventory
55
Price-to-rent
13.6×

Monthly cashflow live

Estimated rent
$4,396 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$140 /mo · $1,674/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$923
Net cashflow
$1,862

Break-even live

Break-even rent $2,040
Max offer price $260,000
Occupancy floor 53%

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

UnitsBedsBathsEst. rent
1× unit 3 1 $1,591
1× unit 2 1 $1,453
1× unit 1 1 $1,352
Total (3 units) $4,396

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
$65,000
Closing costs
$7,800
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
365 Green St Syracuse, NY 5.0 3.5 2263 $3,300 $1.46 21d 1 0.39mi

Listing history 28 events

  1. 2026-06-18
    days on market $260,000 Active 33 DOM
  2. 2026-06-17
    days on market $260,000 Active 32 DOM
  3. 2026-06-16
    days on market $260,000 Active 31 DOM
  4. 2026-06-15
    days on market $260,000 Active 30 DOM
  5. 2026-06-14
    days on market $260,000 Active 28 DOM
  6. 2026-06-13
    days on market $260,000 Active 27 DOM
  7. 2026-06-10
    days on market $260,000 Active 25 DOM
  8. 2026-06-09
    days on market $260,000 Active 24 DOM
  9. 2026-06-08
    days on market $260,000 Active 23 DOM
  10. 2026-06-07
    days on market $260,000 Active 22 DOM
  11. 2026-06-05
    days on market $260,000 Active 19 DOM
  12. 2026-06-02
    days on market $260,000 Active 17 DOM
  13. 2026-06-01
    days on market $260,000 Active 16 DOM
  14. 2026-05-31
    days on market $260,000 Active 15 DOM
  15. 2026-05-30
    days on market $260,000 Active 14 DOM
  16. 2026-05-21
    status Active
  17. 2026-04-29
    status Pending
  18. 2026-04-24
    listed $260,000 Active
  19. 2022-11-01
    soldstatus $120,000
  20. 2022-10-18
    soldstatus $120,000 Closed Sale or Rented 560-char remark
    Show marketing remark (560 chars)

    Investors, this is a great opportunity to own a 3 unit with good cash flow. Long term tenants have occupied the property. Two downstairs units are tenant occupied and the three bedroom unit upstairs is now vacant and the new landlord can place their own tenant. Rent listed reflects what the last tenant was paying. Current owner has replaced roof, windows and the heat and hot water heater since owning the property. This is also an opportunity for someone to be owner occupied and move into the three bedroom upstairs! Twenty four notice to show is required.

  21. 2022-09-16
    status Pending Sale 560-char remark
    Show marketing remark (560 chars)

    Investors, this is a great opportunity to own a 3 unit with good cash flow. Long term tenants have occupied the property. Two downstairs units are tenant occupied and the three bedroom unit upstairs is now vacant and the new landlord can place their own tenant. Rent listed reflects what the last tenant was paying. Current owner has replaced roof, windows and the heat and hot water heater since owning the property. This is also an opportunity for someone to be owner occupied and move into the three bedroom upstairs! Twenty four notice to show is required.

  22. 2022-08-13
    status Under Contract- Do Not Show 560-char remark
    Show marketing remark (560 chars)

    Investors, this is a great opportunity to own a 3 unit with good cash flow. Long term tenants have occupied the property. Two downstairs units are tenant occupied and the three bedroom unit upstairs is now vacant and the new landlord can place their own tenant. Rent listed reflects what the last tenant was paying. Current owner has replaced roof, windows and the heat and hot water heater since owning the property. This is also an opportunity for someone to be owner occupied and move into the three bedroom upstairs! Twenty four notice to show is required.

  23. 2022-08-10
    status Active 560-char remark
    Show marketing remark (560 chars)

    Investors, this is a great opportunity to own a 3 unit with good cash flow. Long term tenants have occupied the property. Two downstairs units are tenant occupied and the three bedroom unit upstairs is now vacant and the new landlord can place their own tenant. Rent listed reflects what the last tenant was paying. Current owner has replaced roof, windows and the heat and hot water heater since owning the property. This is also an opportunity for someone to be owner occupied and move into the three bedroom upstairs! Twenty four notice to show is required.

  24. 2022-04-27
    status Pending Sale 560-char remark
    Show marketing remark (560 chars)

    Investors, this is a great opportunity to own a 3 unit with good cash flow. Long term tenants have occupied the property. Two downstairs units are tenant occupied and the three bedroom unit upstairs is now vacant and the new landlord can place their own tenant. Rent listed reflects what the last tenant was paying. Current owner has replaced roof, windows and the heat and hot water heater since owning the property. This is also an opportunity for someone to be owner occupied and move into the three bedroom upstairs! Twenty four notice to show is required.

  25. 2022-03-18
    historical Continue to Show- Under Contract 560-char remark
    Show marketing remark (560 chars)

    Investors, this is a great opportunity to own a 3 unit with good cash flow. Long term tenants have occupied the property. Two downstairs units are tenant occupied and the three bedroom unit upstairs is now vacant and the new landlord can place their own tenant. Rent listed reflects what the last tenant was paying. Current owner has replaced roof, windows and the heat and hot water heater since owning the property. This is also an opportunity for someone to be owner occupied and move into the three bedroom upstairs! Twenty four notice to show is required.

  26. 2022-03-14
    listed $124,900 Active 560-char remark
    Show marketing remark (560 chars)

    Investors, this is a great opportunity to own a 3 unit with good cash flow. Long term tenants have occupied the property. Two downstairs units are tenant occupied and the three bedroom unit upstairs is now vacant and the new landlord can place their own tenant. Rent listed reflects what the last tenant was paying. Current owner has replaced roof, windows and the heat and hot water heater since owning the property. This is also an opportunity for someone to be owner occupied and move into the three bedroom upstairs! Twenty four notice to show is required.

  27. 2008-05-12
    soldstatus $37,000
  28. 2007-01-30
    soldstatus $30,000

ⓘ 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
$1,674 · $140/mo
Projected year-2 tax
$3,034 · $253/mo
Expected delta
+$1,360/yr (+$113/mo · 81.2%)

ⓘ 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 ≥94°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$52,752
− Mortgage interest
−$14,564
− Property taxes
−$1,674
− Insurance
−$1,300
− Repairs & maintenance
−$4,220
− Management
−$4,220
− Depreciation
−$7,564
Taxable income
$19,210
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,610
After-tax cash flow
$17,728/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)
16,180
Household income
$46,997
Rent vs Own
63.8% rent · 36.2% own
Severe rent burden
1566.0

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 0.67)
Race & ethnicity
White 52% Black 22% Hispanic / Latino 11% Two or more races 9% Asian 7%
Hispanic origin (detail)
Puerto Rican 6% Cuban 2%
Common ancestry
Romanian 3% Lithuanian 2% Iranian 2%
Foreign-born
13% · Canada, India, Philippines
Languages at home
81% English-only · Spanish 6% Other Indo-European 3% Other Asian/Pacific 3%

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
▼ -35.69%
Current HPI
263.2588
Rent YoY
▲ 8.39%
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

+766.7% since first listed
13 events — show timeline
  • 2026-05-21 Relisted CNYIS
  • 2026-04-29 Pending CNYIS
  • 2026-04-24 Listed $260,000 CNYIS
  • 2022-11-01 Sold (Public Records) $120,000 Public Records
  • 2022-10-18 Sold (MLS) $120,000 CNYIS
  • 2022-09-16 Pending CNYIS
  • 2022-08-13 Pending CNYIS
  • 2022-08-10 Relisted CNYIS
  • 2022-04-27 Pending CNYIS
  • 2022-03-18 Contingent CNYIS
  • 2022-03-14 Listed $124,900 CNYIS
  • 2008-05-12 Sold (Public Records) $37,000 Public Records
  • 2007-01-30 Sold (Public Records) $30,000 Public Records

Property tax history

-0.0%/yr

Latest (2025): $1,674 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…