CashFlowRE
Sign in Sign up
4394 Riverview Rd
D+ Composite 45.51
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +12.0/30.0
  • DSCR +3.5/10.0
  • Schools +3.5/10.0
  • 1% rule +3.4/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$209,900

4394 Riverview Rd · Sand Ridge, NY 13029
2 bd · 1.0 ba · 1,150 sqft · SingleFamily public records · 9 Days on market
Built 1930 0.69 ac lot $183/sqft · 19% below area Est $300k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this 2/3 bedroom, 1 bath bungalow nestled on 100' of Oneida river front! Enjoy the open floor plan with beautiful views of the river from your living room. Take a few steps out your back door and you are waterfront! This home has a new metal roof, windows, hot water tank, siding, new front porch and all the appliances stay! The lot is 100x300 and has 2 sheds for storage. The wood burning fireplace has never been used by the current owners. There is a pellet stove in the living room as a alternate heat source.

Key facts

  • Water frontage
  • Concrete dock
  • Spacious kitchen

Tags

WATER FRONTAGEOUTDOOR DINING AREACONCRETE DOCKFLOATING DOCKUPDATED FULL BATHROOMSPACIOUS KITCHEN

Property features AI

Finance

  • Other: Property is in a flood zone; Rectangular lot (approx. 0.69 acre) with about 101' frontage on the Oneida River; Dock access and stream/river frontage

Exterior

  • Parking: No garage
  • Utilities: Electricity connected; Water connected (public); Septic tank; Cable available; High-speed internet available
  • Home design: Single-story existing home; Residential property facing city street
  • Construction: Vinyl siding; Blown-in insulation; Metal roof; Built previously (existing)
  • Exterior features: Dirt and gravel driveways; Open patio and porch; Patio; Porch; Dock with river access; Shed(s) and storage; See remarks

Interior

  • Kitchen: Electric oven; Electric range; Dishwasher; Microwave; Refrigerator
  • Bedrooms: Four bedrooms on the main level
  • Flooring: Luxury vinyl; Vinyl; Varied flooring
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating (propane); Central air cooling
  • Interior features: Eat-in kitchen; Separate/formal living room; Living/dining room; Bedroom on main level; Main level primary; Crawl space basement
  • Laundry & utility: Main-level laundry; Washer; Dryer; Electric 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 2-bed/1.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-477 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $126k (40.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $177k (15.7% below list).
  • Recommended offer: $126k (40.2% below list) — sets the bar for cash-flow.
  • Cap rate 6.0% vs local median 3.4% in Sand Ridge — 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 61/100 on livability (#926 in NY) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, crime A-; Watch: employment D+, schools F, amenities F.
  • Central Square Central School District (suburban): math 40% / reading 40% proficiency, ranked #507 of 590 in NY (top 86%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 36 active listings in the ZIP; 616 units permitted in Onondaga County in 2024 (256 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 $6k 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.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y 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 $110k; list at $210k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $125,624 (40.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.84%
Cap rate
6.00%
Cash-on-cash
-1.03%
DSCR
0.95
GRM
9.9

CMA / ARV

ARV (median comp)
$300,472
List price
$209,900
Delta
-30.14%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9741 Ethel Rd 0.20mi 3/1.0 (+1) 1,087 (-6%) 18mo $250,000 $230 62

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
-33.5%
Equity multiple
-0.09×
Total profit
$-64,110
Equity at exit
$31,297
10-year hold
IRR
-39.9%
Equity multiple
-0.60×
Total profit
$-93,784
Equity at exit
$18,148

Cash invested: $58,772 (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 13029

Home prices YoY
-12.0%
Active inventory
36
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,769 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$260 /mo · $3,118/yr
Insurance
$87
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$-477

Break-even live

Break-even rent $2,373
Max offer price $125,624
Occupancy floor

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
$52,475
Closing costs
$6,297
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 7 events

  1. 2026-05-17
    historical Active Under Contract 1373-char remark
  2. 2026-05-12
    listed $209,900 Active 1373-char remark
  3. 2016-07-28
    soldstatus $110,500 Closed Sale or Rented 530-char remark
    Show marketing remark (530 chars)

    Welcome home to this 2/3 bedroom, 1 bath bungalow nestled on 100' of Oneida river front! Enjoy the open floor plan with beautiful views of the river from your living room. Take a few steps out your back door and you are waterfront! This home has a new metal roof, windows, hot water tank, siding, new front porch and all the appliances stay! The lot is 100x300 and has 2 sheds for storage. The wood burning fireplace has never been used by the current owners. There is a pellet stove in the living room as a alternate heat source.

  4. 2016-07-28
    soldstatus $110,000
    Show marketing remark (530 chars)

    Welcome home to this 2/3 bedroom, 1 bath bungalow nestled on 100' of Oneida river front! Enjoy the open floor plan with beautiful views of the river from your living room. Take a few steps out your back door and you are waterfront! This home has a new metal roof, windows, hot water tank, siding, new front porch and all the appliances stay! The lot is 100x300 and has 2 sheds for storage. The wood burning fireplace has never been used by the current owners. There is a pellet stove in the living room as a alternate heat source.

  5. 2016-05-23
    historical Under Contract- Do Not Show 530-char remark
    Show marketing remark (530 chars)

    Welcome home to this 2/3 bedroom, 1 bath bungalow nestled on 100' of Oneida river front! Enjoy the open floor plan with beautiful views of the river from your living room. Take a few steps out your back door and you are waterfront! This home has a new metal roof, windows, hot water tank, siding, new front porch and all the appliances stay! The lot is 100x300 and has 2 sheds for storage. The wood burning fireplace has never been used by the current owners. There is a pellet stove in the living room as a alternate heat source.

  6. 2016-05-10
    price $125,000 530-char remark
    Show marketing remark (530 chars)

    Welcome home to this 2/3 bedroom, 1 bath bungalow nestled on 100' of Oneida river front! Enjoy the open floor plan with beautiful views of the river from your living room. Take a few steps out your back door and you are waterfront! This home has a new metal roof, windows, hot water tank, siding, new front porch and all the appliances stay! The lot is 100x300 and has 2 sheds for storage. The wood burning fireplace has never been used by the current owners. There is a pellet stove in the living room as a alternate heat source.

  7. 2016-03-21
    listed $129,900 Active 530-char remark
    Show marketing remark (530 chars)

    Welcome home to this 2/3 bedroom, 1 bath bungalow nestled on 100' of Oneida river front! Enjoy the open floor plan with beautiful views of the river from your living room. Take a few steps out your back door and you are waterfront! This home has a new metal roof, windows, hot water tank, siding, new front porch and all the appliances stay! The lot is 100x300 and has 2 sheds for storage. The wood burning fireplace has never been used by the current owners. There is a pellet stove in the living room as a alternate heat source.

ⓘ 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
$3,118 · $260/mo
Projected year-2 tax
$3,333 · $278/mo
Expected delta
+$215/yr (+$18/mo · 6.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone AE · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% 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
$21,228
− Mortgage interest
−$11,758
− Property taxes
−$3,118
− Insurance
−$6,168
− Repairs & maintenance
−$1,698
− Management
−$1,698
− Depreciation
−$6,106
Taxable loss
−$9,318
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,236
After-tax cash flow
$-3,488/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
Central Square Central School District
NCES district ID
3606900
Math proficiency
40% ▼ -18.00%
Reading proficiency
40% ▼ -12.00%
Median HH income
$55,807
Composite
35.05/100
National rank
#5035
State rank
#507 of 590 in NY

Livability — Sand Ridge

Score
61/100
State rank
#926
US rank
#18073

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,594

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
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Black 2% Hispanic / Latino 1%
Common ancestry
Lithuanian 6% Romanian 4% Subsaharan African 2%
Foreign-born
3% · Vietnam
Languages at home
97% English-only · Russian/Polish/Slavic 1% Vietnamese 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
▼ -45.58%
Current HPI
333.4803
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

+61.6% since first listed
8 events — show timeline
  • 2026-05-21 Pending CNYIS
  • 2026-05-17 Contingent CNYIS
  • 2026-05-12 Listed $209,900 CNYIS
  • 2016-07-28 Sold (Public Records) $110,000 Public Records
  • 2016-07-28 Sold (MLS) $110,500 CNYIS
  • 2016-05-23 Contingent CNYIS
  • 2016-05-10 Price Changed $125,000 CNYIS
  • 2016-03-21 Listed $129,900 CNYIS

Property tax history

+1.3%/yr

Latest (2025): $3,118 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…