CashFlowRE
Sign in Sign up
7 East St
B Composite 70.54
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 +28.1/30.0
  • ARV discount +12.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • Schools +5.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$149,900

7 East St · Clark Mills, NY 13492
4 bd · 1.0 ba · 1,632 sqft · SingleFamily · 14 Days on market
Built 1900 Poor condition 3,405 sqft lot Est $166k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Price Reduced ! Looking for a fixer upper? Look no further. Two story home with private yard and corner lot. Large kitchen and good size living room. Full bath and 4 bedrooms upstairs with a common area. Being sold as-is.

Key facts

  • Kitchen improvements
  • Bathroom upgrades
  • Updated flooring

Tags

INTERIOR UPDATESRENOVATED LIVING SPACESUPDATED FLOORINGKITCHEN IMPROVEMENTSBATHROOM UPGRADESEASY ACCESS TO LOCAL AMENITIES

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water connected; Sewer connected
  • Home design: 2-story property; Existing/resale condition
  • Construction: Composite siding; Block foundation
  • Exterior features: Concrete driveway; Irregular residential lot; City street frontage; Lot dimensions approximately 45 x 75

Interior

  • Kitchen: Gas oven; Gas range; Refrigerator
  • Bedrooms: Total of 6 rooms (includes bedrooms and living spaces)
  • Flooring: Tile; Varied flooring
  • Bathrooms: 1 full bathroom; Main level bathroom
  • Heating & cooling: Gas forced-air heating
  • Interior features: Eat-in kitchen; Other interior features (see remarks)
  • 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/1.0-bath single-family listed at $150k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $473 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).

Location & tenants

  • Location reads 71/100 on livability (#383 in NY) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, crime A; Watch: schools D-, amenities F, commute F.
  • Westmoreland Central School District (rural): math 61% / reading 68% proficiency, ranked #173 of 590 in NY (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 56 active listings in the ZIP; 204 units permitted in Oneida County in 2024 (68 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 $4k of value loss. Plan a longer hold.
  • Oneida County population projected at -12% 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 $42k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 15y 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 $26k; list at $150k implies a 468% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,900

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1900 — 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. 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
1.27%
Cap rate
10.08%
Cash-on-cash
13.53%
DSCR
1.60
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$166,464
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
37 White St 0.57mi 4/2.0 1,656 (+2%) 11mo $235,000 $142 58
7826 Clark Mills Rd 0.13mi 4/2.0 1,838 (+13%) 15mo $230,000 $125 57
43 White St 0.60mi 4/1.5 1,766 (+8%) 2mo $100,000 $57 54
7674 E Main St 0.44mi 3/2.5 (-1) 1,576 (-3%) 12mo $160,000 $102 53
11 White St 0.49mi 3/2.0 (-1) 1,488 (-9%) 17mo $92,000 $62 39

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
3.6%
Equity multiple
1.14×
Total profit
$5,879
Equity at exit
$22,351
10-year hold
IRR
13.2%
Equity multiple
2.05×
Total profit
$44,047
Equity at exit
$12,961

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 13492

Home prices YoY
-12.3%
Active inventory
56
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,910 medium interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$473

Break-even live

Break-even rent $1,311
Max offer price $149,900
Occupancy floor 70%

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.

Listing history 12 events

  1. 2026-06-19
    days on market $149,900 Active 14 DOM
  2. 2026-06-18
    days on market $149,900 Active 13 DOM
  3. 2026-06-17
    days on market $149,900 Active 12 DOM
  4. 2026-06-16
    days on market $149,900 Active 11 DOM
  5. 2026-06-15
    days on market $149,900 Active 10 DOM
  6. 2026-06-14
    days on market $149,900 Active 8 DOM
  7. 2026-06-13
    days on market $149,900 Active 7 DOM
  8. 2026-06-10
    days on market $149,900 Active 5 DOM
  9. 2026-06-09
    days on market $149,900 Active 4 DOM
  10. 2026-06-08
    days on market $149,900 Active 3 DOM
  11. 2026-06-07
    remarks 504-char remark
  12. 2026-06-07
    listed $149,900 Active 2 DOM

ⓘ 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 3/10 Moderate 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 0 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
$22,924
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$750
− Repairs & maintenance
−$1,834
− Management
−$1,834
− Depreciation
−$4,361
Taxable income
$3,501
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$840
After-tax cash flow
$4,839/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.

Condition & rehab AI · 2 photos

Poor 20/100 Extensive rehab

This property requires extensive repairs and maintenance, including roof replacement and exterior repairs, to become move-in ready. Significant value can be added through these improvements.

Repairs flagged

  • Major roof — Significant damage to roof structure
  • Major exterior siding — Severe peeling and damage
  • Major exterior paint — Visible peeling and damage

Value-add opportunities

  • Both roof replacement — Critical to safety and structural integrity
  • Both exterior siding repair — Improves curb appeal and structural integrity
  • Both exterior paint — Enhances curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Significant damage to roof structure Major $15,000–50,000
exterior siding · Severe peeling and damage Major $15,000–50,000
exterior paint · Visible peeling and damage Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both roof replacement — Critical to safety and structural integrity
  • Both exterior siding repair — Improves curb appeal and structural integrity
  • Both exterior paint — Enhances curb appeal and property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Westmoreland Central School District
NCES district ID
3631050
Math proficiency
61% ▼ -1.00%
Reading proficiency
68% ▲ 7.00%
Median HH income
$64,671
Composite
56.19/100
National rank
#1176
State rank
#173 of 590 in NY

Livability — Clark Mills

Score
71/100
State rank
#383
US rank
#6606

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clark Mills, NY
City population
815
Population (ZIP)
11,233

Population outlook (Oneida County) Hauer SSP2

Today (2025)
225,223 people
By 2030
220,384 · -2.1%
By 2040
209,071 · -7.2%
By 2050
197,920 · -12.1%
By 2075
175,541 · -22.1%
By 2100
148,491 · -34.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 3% Black 2%
Common ancestry
Romanian 20% Lithuanian 3% Slovak 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Asian/Pacific 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Oneida

2024 margin
Strong R (+21.3) · D 39.4% · R 60.6%
2008→2024 swing
-15.2pp toward R · 2008: -6.1pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+15.5 2016: R+21.1 2012: R+5.3 2008: R+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.24%
Current HPI
314.4606
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

+173.0% since first listed
5 events — show timeline
  • 2026-06-05 Listed $149,900 CNYIS
  • 2020-10-20 Sold (MLS) $26,400 CNYIS
  • 2020-07-15 Listed $28,520 CNYIS
  • 2012-03-26 Sold (MLS) $43,900 CNYIS
  • 2011-08-26 Listed $54,900 CNYIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…