3 bd · 2.0 ba ·
1,368 sqft ·
Built 1901
· SingleFamily
· Pending
· 60 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,714/mo
Mortgage (P&I)
−$996
Tax + insurance
−$514
HOA
−$0
Vac / Maint / Mgmt
−$360
Net cashflow
$-155/mo
Annual
$-1,864/yr
Cap rate
5.31%
Cash-on-cash
-3.50%
DSCR
0.84
1% rule
0.90%
Cash to close
$53,172
Investor read
This is a 3-bed/2.0-bath single-family listed at $190k.
At list price, monthly cash flow is $-155 ($-2k/yr) — negative.
To cash-flow at today's rent, offer at most $162k (14.4% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $171k (9.7% below list).
It's been on market 60 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $162k (14.4% below list) — sets the bar for cash-flow.
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.
Location reads 75/100 on livability (#262 in NY, #4,134 nationally) — a middle-class / working-renter tenant base. Strengths: health & safety A+, cost of living A, housing A; Watch: employment D+, crime F, commute F.
Plattsburgh City School District (town): math 33% / reading 55% proficiency, ranked #484 of 590 in NY (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Thomas E Glasgow Elementary School (209 students, 38% FRL); Stafford Middle School (math 22% / reading 57%, grade F, #418 of 729 statewide, top 59%, 372 students, 53% FRL); Plattsburgh Senior High School (math 98% / reading 75%, grade A, #342 of 1,100 statewide, top 31%, 552 students, 44% FRL) — zoned schools at 45% FRL track the district average.
Zoned-school proficiency averages 63% at this address vs 44% district-wide (+19 pts) — the actual schools serving this property are materially stronger than the Plattsburgh City School District average implies; a family-tenant draw the district grade alone would hide.
Watch-outs: property tax is 2.7% of price; built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 184 active listings in the ZIP; 192 units permitted in Clinton County in 2024 (64 in 5+ unit buildings).
Clinton County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
4 sale attempts since 9y 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 $134k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Cap rate 5.3% vs local median 2.8% in Plattsburgh — 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.
Questions for listing agent
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?
It's been on market 60 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
CashFlowRE · CFR-NZ45T1FGAN7HK6
· Data 4 weeks agocashflowre.app · 2026-05-29