CashFlowRE
Sign in Sign up
569 Marsh Rd
C+ Composite 63.43
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 +21.3/30.0
  • ARV discount +12.5/15.0
  • Schools +7.5/10.0
  • DSCR +6.8/10.0
  • 1% rule +5.7/10.0
  • Livability +4.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,900

569 Marsh Rd · Pittsford, NY 14534
3 bd · 1.0 ba · 1,330 sqft · SingleFamily public records · 7 Days on market
Built 1955 0.37 ac lot Est $315k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to 569 Marsh Road! This well-maintained 3-bedroom, 2-bath ranch offers comfort, style, and convenience in a prime location—just a short walk to Great Embankment Park and minutes from Pittsford Village and Bushnell’s Basin. Enjoy easy access to trails, shops, and dining. Inside, you’ll find thoughtful updates throughout, including a kitchen with gorgeous quartz countertops. The efficient heat pump system with UV light filter offers year-round comfort and energy savings. A 50Amp plug is ready for your EV or RV, and a whole-house surge protector adds peace of mind. The space currently used as a dining room can easily be converted back into a 1.5-car garage. A semi-finished basement adds usable space with a full bath, workshop, sitting area, and laundry room with a huge folding area and plenty of room for storage. Spacious bedrooms and a welcoming living areas make this home move-in ready. Schedule your showing today! HURRY, NO DELAYED NEGOTIATIONS! * * * square footage on file with town is 1330, the living/dining (converted garage) and mudroom area have been added to reflect living space. The converted garage, mudroom and 3 season porch are not on HVAC. .. * * *

Key facts

  • Gym
  • Additional storage
  • Guest area

Tags

PARTIALLY FINISHED BASEMENTHOME OFFICEGYMGUEST AREAADDITIONAL STORAGESOUGHT AFTER NEIGHBORHOODS

Property features AI

Exterior

  • Parking: No garage; Driveway
  • Utilities: Public water connected; Septic tank sewer
  • Home design: Single-story home; Existing construction; Vinyl siding
  • Construction: Poured foundation; Vinyl siding exterior
  • Exterior features: Blacktop driveway; Rectangular lot; 100 x 164 lot dimensions; Main thoroughfare frontage

Interior

  • Kitchen: Electric oven; Electric range; Microwave; Refrigerator; Disposal
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Hardwood; Tile; Vinyl; Varies
  • Bathrooms: 2 full bathrooms; 1 bathroom on the main level
  • Heating & cooling: Heat pump; Forced air heating; Central air conditioning
  • Interior features: Eat-in kitchen; Separate/formal living room; Pull-down attic stairs; Storage space; Programmable thermostat; Workshop
  • Laundry & utility: Washer and dryer; Laundry area in the basement; 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/1.0-bath single-family listed at $280k.

Deal economics

  • At list price, monthly cash flow is $408 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $280k).
  • Cap rate 8.0% vs local median 2.5% in Pittsford — 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 94/100 on livability (#1 in NY, #10 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, commute A+; Watch: cost of living D.
  • Pittsford Central School District (suburban): math 80% / reading 84% proficiency, ranked #34 of 590 in NY (top 6%) — strong family-tenant draw, lease renewals of 3-5y typical; only 2% free/reduced lunch — higher-income household profile.
  • Market conditions: 186 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 1,169 units permitted in Monroe County in 2024 (591 in 5+ unit buildings).

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.
  • Monroe County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 8y 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.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $279,900

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
1.07%
Cap rate
8.04%
Cash-on-cash
6.25%
DSCR
1.28
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$315,210
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6 Cullens Run 0.13mi 3/1.0 1,267 (-5%) 9mo $260,000 $205 78
577 Marsh Rd 0.04mi 3/2.0 1,394 (+5%) 12mo $265,000 $190 77
478 Marsh Rd 0.35mi 3/2.0 1,336 (+0%) 8mo $342,000 $256 72
16 Cullens Run 0.08mi 4/2.0 (+1) 1,492 (+12%) 2mo $349,900 $235 65
33 Little Brook Dr 0.43mi 3/2.0 1,313 (-1%) 14mo $360,000 $274 62
48 Cullens Run 0.27mi 4/2.0 (+1) 1,255 (-6%) 11mo $385,000 $307 60
46 Butternut Dr 0.33mi 3/1.0 1,270 (-4%) 22mo $250,000 $197 59
470 Marsh Rd 0.38mi 3/2.0 1,227 (-8%) 8mo $269,000 $219 58
45 Cullens Run 0.26mi 2/2.0 (-1) 1,312 (-1%) 22mo $415,000 $316 58
482 Marsh Rd 0.33mi 4/2.0 (+1) 1,484 (+12%) 11mo $325,000 $219 47
652 Marsh Rd 0.42mi 4/2.0 (+1) 1,479 (+11%) 10mo $350,000 $237 45
21 Little Brook Dr 0.33mi 2/2.5 (-1) 1,492 (+12%) 14mo $386,200 $259 42

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
-6.6%
Equity multiple
0.75×
Total profit
$-19,290
Equity at exit
$41,734
10-year hold
IRR
3.0%
Equity multiple
1.22×
Total profit
$16,914
Equity at exit
$24,201

Cash invested: $78,372 (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 14534

Active inventory
186
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$2,983 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$364 /mo · $4,367/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$626
Net cashflow
$408

Break-even live

Break-even rent $2,466
Max offer price $279,900
Occupancy floor 81%

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
$69,975
Closing costs
$8,397
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
6 Cullens Run Pittsford, NY 4.0 2.0 1300 $3,000 $2.31 43d 1 0.13mi
20 Boughton Ave Pittsford, NY 3.0 2.5 1653 $3,200 $1.94 14d 1 1.22mi
1474 Marsh Rd Pittsford, NY 2.0 1.5 1450 $2,995 $2.07 18d 1 1.32mi
74 S Main St Pittsford, NY 4.0 2.0 1846 $3,350 $1.81 43d 1 1.42mi

Listing history 13 events

  1. 2026-04-29
    status Pending
  2. 2026-04-22
    listed $279,900 Active
  3. 2025-09-18
    soldstatus $295,000
  4. 2025-09-16
    soldstatus $295,000 Closed 1217-char remark
    Show marketing remark (1217 chars)

    Welcome home to 569 Marsh Road! This well-maintained 3-bedroom, 2-bath ranch offers comfort, style, and convenience in a prime location—just a short walk to Great Embankment Park and minutes from Pittsford Village and Bushnell’s Basin. Enjoy easy access to trails, shops, and dining. Inside, you’ll find thoughtful updates throughout, including a kitchen with gorgeous quartz countertops. The efficient heat pump system with UV light filter offers year-round comfort and energy savings. A 50Amp plug is ready for your EV or RV, and a whole-house surge protector adds peace of mind. The space currently used as a dining room can easily be converted back into a 1.5-car garage. A semi-finished basement adds usable space with a full bath, workshop, sitting area, and laundry room with a huge folding area and plenty of room for storage. Spacious bedrooms and a welcoming living areas make this home move-in ready. Schedule your showing today! HURRY, NO DELAYED NEGOTIATIONS! * * * square footage on file with town is 1330, the living/dining (converted garage) and mudroom area have been added to reflect living space. The converted garage, mudroom and 3 season porch are not on HVAC. .. * * *

  5. 2025-08-07
    status Pending 1217-char remark
    Show marketing remark (1217 chars)

    Welcome home to 569 Marsh Road! This well-maintained 3-bedroom, 2-bath ranch offers comfort, style, and convenience in a prime location—just a short walk to Great Embankment Park and minutes from Pittsford Village and Bushnell’s Basin. Enjoy easy access to trails, shops, and dining. Inside, you’ll find thoughtful updates throughout, including a kitchen with gorgeous quartz countertops. The efficient heat pump system with UV light filter offers year-round comfort and energy savings. A 50Amp plug is ready for your EV or RV, and a whole-house surge protector adds peace of mind. The space currently used as a dining room can easily be converted back into a 1.5-car garage. A semi-finished basement adds usable space with a full bath, workshop, sitting area, and laundry room with a huge folding area and plenty of room for storage. Spacious bedrooms and a welcoming living areas make this home move-in ready. Schedule your showing today! HURRY, NO DELAYED NEGOTIATIONS! * * * square footage on file with town is 1330, the living/dining (converted garage) and mudroom area have been added to reflect living space. The converted garage, mudroom and 3 season porch are not on HVAC. .. * * *

  6. 2025-08-01
    historical Active Under Contract 1217-char remark
    Show marketing remark (1217 chars)

    Welcome home to 569 Marsh Road! This well-maintained 3-bedroom, 2-bath ranch offers comfort, style, and convenience in a prime location—just a short walk to Great Embankment Park and minutes from Pittsford Village and Bushnell’s Basin. Enjoy easy access to trails, shops, and dining. Inside, you’ll find thoughtful updates throughout, including a kitchen with gorgeous quartz countertops. The efficient heat pump system with UV light filter offers year-round comfort and energy savings. A 50Amp plug is ready for your EV or RV, and a whole-house surge protector adds peace of mind. The space currently used as a dining room can easily be converted back into a 1.5-car garage. A semi-finished basement adds usable space with a full bath, workshop, sitting area, and laundry room with a huge folding area and plenty of room for storage. Spacious bedrooms and a welcoming living areas make this home move-in ready. Schedule your showing today! HURRY, NO DELAYED NEGOTIATIONS! * * * square footage on file with town is 1330, the living/dining (converted garage) and mudroom area have been added to reflect living space. The converted garage, mudroom and 3 season porch are not on HVAC. .. * * *

  7. 2025-07-10
    listed $299,000 Active 1217-char remark
    Show marketing remark (1217 chars)

    Welcome home to 569 Marsh Road! This well-maintained 3-bedroom, 2-bath ranch offers comfort, style, and convenience in a prime location—just a short walk to Great Embankment Park and minutes from Pittsford Village and Bushnell’s Basin. Enjoy easy access to trails, shops, and dining. Inside, you’ll find thoughtful updates throughout, including a kitchen with gorgeous quartz countertops. The efficient heat pump system with UV light filter offers year-round comfort and energy savings. A 50Amp plug is ready for your EV or RV, and a whole-house surge protector adds peace of mind. The space currently used as a dining room can easily be converted back into a 1.5-car garage. A semi-finished basement adds usable space with a full bath, workshop, sitting area, and laundry room with a huge folding area and plenty of room for storage. Spacious bedrooms and a welcoming living areas make this home move-in ready. Schedule your showing today! HURRY, NO DELAYED NEGOTIATIONS! * * * square footage on file with town is 1330, the living/dining (converted garage) and mudroom area have been added to reflect living space. The converted garage, mudroom and 3 season porch are not on HVAC. .. * * *

  8. 2025-04-09
    listed $309,000 Active
  9. 2018-07-12
    soldstatus $137,500
  10. 2018-07-11
    soldstatus $137,500 Closed Sale or Rented
  11. 2018-05-24
    status Pending Sale
  12. 2018-05-16
    listed $125,000 Active
  13. 1998-12-14
    soldstatus $78,500

ⓘ 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
$4,367 · $364/mo
Projected year-2 tax
$4,548 · $379/mo
Expected delta
+$182/yr (+$15/mo · 4.2%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥96°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
$35,799
− Mortgage interest
−$15,679
− Property taxes
−$4,367
− Insurance
−$1,400
− Repairs & maintenance
−$2,864
− Management
−$2,864
− Depreciation
−$8,143
Taxable income
$483
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$116
After-tax cash flow
$4,785/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
Pittsford Central School District
NCES district ID
3623160
Math proficiency
80% ▼ -4.00%
Reading proficiency
84% ▲ 7.00%
Median HH income
$106,940
Composite
74.75/100
National rank
#151
State rank
#34 of 590 in NY

Livability — Pittsford

Score
94/100
State rank
#1
US rank
#10

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Monroe County · 674,131 people
City population
33,230
Metro
Rochester, NY
Population (ZIP)
33,230
Household income
$143,694
Rent vs Own
9.6% rent · 90.4% own
Severe rent burden
398.0

Population outlook (Monroe County) Hauer SSP2

Today (2025)
759,460 people
By 2030
757,154 · -0.3%
By 2040
740,644 · -2.5%
By 2050
714,443 · -5.9%
By 2075
645,883 · -15.0%
By 2100
547,084 · -28.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Asian 8% Two or more races 6% Hispanic / Latino 4% Black 2%
Common ancestry
Romanian 5% Italian 4% Lithuanian 3%
Foreign-born
12% · Canada, China, South Korea
Languages at home
87% English-only · Other Indo-European 3% Chinese 2% Spanish 2%

Political lean MEDSL · Monroe

2024 margin
D (+19.1) · D 59.5% · R 40.5%
2008→2024 swing
+1.4pp toward D · 2008: 17.7pp · 2024: 19.1pp
All cycles
2024: D+19.1 2020: D+21.0 2016: D+14.1 2012: D+17.4 2008: D+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -232.40%
Current HPI
258.0726
Rent YoY
Metro
Rochester, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+256.6% since first listed
13 events — show timeline
  • 2026-04-29 Pending UNYREIS
  • 2026-04-22 Listed $279,900 UNYREIS
  • 2025-09-18 Sold (Public Records) $295,000 Public Records
  • 2025-09-16 Sold (MLS) $295,000 UNYREIS
  • 2025-08-07 Pending UNYREIS
  • 2025-08-01 Contingent UNYREIS
  • 2025-07-10 Listed $299,000 UNYREIS
  • 2025-04-09 Listed $309,000 UNYREIS
  • 2018-07-12 Sold (Public Records) $137,500 Public Records
  • 2018-07-11 Sold (MLS) $137,500 UNYREIS
  • 2018-05-24 Pending UNYREIS
  • 2018-05-16 Listed $125,000 UNYREIS
  • 1998-12-14 Sold (Public Records) $78,500 Public Records

Property tax history

+3.5%/yr

Latest (2025): $4,367 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…