CashFlowRE
Sign in Sign up
141 Corlies Ave Multi-family
A- Composite 81.16
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +6.3/10.0
  • Livability +3.9/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,000

141 Corlies Ave · Poughkeepsie, NY 12601
5 bd · 2.0 ba · 2,184 sqft · MultiFamily public records · 9 Days on market
Built 1900 0.34 ac lot $137/sqft · 45% below area Est $545k · 45% under

🖨 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

Attention all investors, this is a once in a life time 2 family house to come available in the town of poughkeepsie. Come take a look at this property.

Key facts

  • Create a 3rd unit
  • Double lot
  • 3 electrical boxes

Tags

DOUBLE LOTGENEROUS YARD SPACECREATE A 3RD UNITFULL CEILING-HEIGHT ATTIC2 METERS3 ELECTRICAL BOXES

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Electricity connected (Central Hudson); Natural gas connected; Public sewer; Public water; Trash collection
  • Home design: Duplex
  • Construction: Frame construction with vinyl siding; Full unfinished basement (walkup)
  • Exterior features: Not waterfront; No additional parcels

Interior

  • Bedrooms: One 2-bedroom unit; One 3-bedroom unit
  • Flooring: Hardwood floors
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating available; Oil heating; No central cooling
  • Interior features: High ceilings; Storage; Porch
  • Laundry & utility: Washer/dryer hookup; Laundry in basement

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 5-bed/2.0-bath multifamily listed at $299k.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $299k).
  • Cap rate 13.9% vs local median 3.4% in Poughkeepsie — 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 78/100 on livability (#165 in NY, #2,577 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety A+, housing A-; Watch: employment D+, crime F.
  • Arlington Central School District (suburban): math 77% / reading 65% proficiency, ranked #106 of 590 in NY (top 18%) — strong family-tenant draw, lease renewals of 3-5y typical; only 16% free/reduced lunch — higher-income household profile.
  • Zoned schools: Arthur S May School (math 70% / reading 90%, grade A+, #178 of 2,108 statewide, top 9%, 532 students, 41% FRL); Lagrange Middle School (math 34% / reading 74%, grade B-, #214 of 729 statewide, top 31%, 865 students, 38% FRL); Arlington High School (math 95% / reading 58%, grade A-, #612 of 1,100 statewide, top 56%, 2,547 students, 26% FRL) — zoned schools average 35% FRL vs 16% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.7%/yr); 189 active listings in the ZIP; 620 units permitted in Dutchess County in 2024 (242 in 5+ unit buildings).
  • At $5,683/mo this rent would consume 107% of the median local household income ($64k/yr) (locally 2891% 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 $9k of value loss. Plan a longer hold.
  • Dutchess County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.7% rent growth), your $84k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 16y 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 $92k; list at $299k implies a 225% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $299,000

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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 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
1.90%
Cap rate
13.89%
Cash-on-cash
27.13%
DSCR
2.21
GRM
4.4

CMA / ARV

ARV (median comp)
$544,890
List price
$299,000
Delta
-45.13%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
115 Innis Ave 0.11mi 4/2.0 (-1) 2,328 (+7%) 2mo $375,000 $161 78
228 Mansion St 0.64mi 4/2.0 (-1) 2,200 (+1%) 3mo $465,000 $211 62
164 Winnikee Ave 0.39mi 4/2.0 (-1) 2,296 (+5%) 10mo $355,000 $155 60
236 Mansion St 0.62mi 6/2.0 (+1) 2,100 (-4%) 7mo $444,500 $212 54
13 Springside Ave 0.55mi 4/2.0 (-1) 2,032 (-7%) 8mo $281,500 $139 51
63 Lent St 0.44mi 4/2.0 (-1) 2,344 (+7%) 15mo $275,000 $117 50
412 Maple St 0.66mi 4/2.0 (-1) 2,128 (-3%) 15mo $248,000 $117 48
20 N White St 0.56mi 4/2.0 (-1) 2,322 (+6%) 14mo $445,000 $192 47
23 Jewett Ave 0.51mi 4/2.0 (-1) 2,000 (-8%) 14mo $395,000 $198 46
317 Mansion St 0.43mi 4/2.0 (-1) 1,920 (-12%) 14mo $315,000 $164 43
24 North White St 0.55mi 6/2.0 (+1) 2,400 (+10%) 16mo $215,000 $90 40
91 Smith St 0.59mi 4/2.0 (-1) 2,400 (+10%) 14mo $285,000 $119 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 · 3.67% rent growth · sell at horizon

5-year hold
IRR
22.0%
Equity multiple
1.91×
Total profit
$76,378
Equity at exit
$44,582
10-year hold
IRR
30.6%
Equity multiple
3.86×
Total profit
$239,464
Equity at exit
$25,852

Cash invested: $83,720 (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 12601

Rents YoY
3.7%
Active inventory
189
Price-to-rent
13.2×

Monthly cashflow live

Estimated rent
$5,683 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$904 /mo · $10,849/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$1,193
Net cashflow
$1,893

Break-even live

Break-even rent $3,287
Max offer price $299,000
Occupancy floor 62%

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

UnitsBedsBathsEst. rent
Total (3 units) $5,683

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
$74,750
Closing costs
$8,970
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 8 events

  1. 2026-04-27
    listed $299,000 Active
  2. 2017-03-25
    historical
  3. 2017-03-07
    listed $149,900 Active
  4. 2010-06-25
    soldstatus $92,000
  5. 2010-06-15
    soldstatus $92,000
    Show marketing remark (151 chars)

    Attention all investors, this is a once in a life time 2 family house to come available in the town of poughkeepsie. Come take a look at this property.

  6. 2010-03-17
    price $124,900
    Show marketing remark (151 chars)

    Attention all investors, this is a once in a life time 2 family house to come available in the town of poughkeepsie. Come take a look at this property.

  7. 2010-03-17
    historical
    Show marketing remark (151 chars)

    Attention all investors, this is a once in a life time 2 family house to come available in the town of poughkeepsie. Come take a look at this property.

  8. 2010-03-09
    listed $92,000
    Show marketing remark (151 chars)

    Attention all investors, this is a once in a life time 2 family house to come available in the town of poughkeepsie. Come take a look at this property.

ⓘ 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
$10,849 · $904/mo
Projected year-2 tax
$10,849 · $904/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 13% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$68,196
− Mortgage interest
−$16,749
− Property taxes
−$10,849
− Insurance
−$1,495
− Repairs & maintenance
−$5,456
− Management
−$5,456
− Depreciation
−$8,698
Taxable income
$19,494
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,679
After-tax cash flow
$18,036/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
Arlington Central School District
NCES district ID
3603270
Math proficiency
77% ▲ 19.00%
Reading proficiency
65% ▲ 12.00%
Median HH income
$83,597
Composite
63.47/100
National rank
#613
State rank
#106 of 590 in NY

Livability — Poughkeepsie

Score
78/100
State rank
#165
US rank
#2577

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Dutchess County · 188,048 people
City population
86,468
Metro
Poughkeepsie-Newburgh-Middletown, NY
Population (ZIP)
44,164
Household income
$63,652
Rent vs Own
56.8% rent · 43.2% own
Severe rent burden
2891.0

Population outlook (Dutchess County) Hauer SSP2

Today (2025)
291,768 people
By 2030
287,131 · -1.6%
By 2040
274,881 · -5.8%
By 2050
259,971 · -10.9%
By 2075
235,366 · -19.3%
By 2100
208,786 · -28.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 44% Black 24% Hispanic / Latino 22% Two or more races 17% Asian 3%
Hispanic origin (detail)
Mexican 8% Puerto Rican 5% Dominican 1%
Common ancestry
Romanian 3% Iranian 1% Lithuanian 1%
Foreign-born
19% · Canada, China
Languages at home
79% English-only · Spanish 15% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Dutchess

2024 margin
Lean D (+5.4) · D 52.7% · R 47.3%
2008→2024 swing
-3.2pp toward R · 2008: 8.6pp · 2024: 5.4pp
All cycles
2024: D+5.4 2020: D+9.6 2016: R+1.1 2012: D+6.6 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -210.62%
Current HPI
293.9789
Rent YoY
▲ 3.67%
Metro
Poughkeepsie-Newburgh-Middletown, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+225.0% since first listed
9 events — show timeline
  • 2026-05-19 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-04-27 Listed $299,000 OneKey® MLS as Distributed by MLS Grid
  • 2017-03-25 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2017-03-07 Listed $149,900 OneKey® MLS as Distributed by MLS Grid
  • 2010-06-25 Sold (Public Records) $92,000 Public Records
  • 2010-06-15 Sold (MLS) $92,000 HGMLS
  • 2010-03-17 Delisted HGMLS
  • 2010-03-17 Price Changed $124,900 HGMLS
  • 2010-03-09 Listed $92,000 HGMLS

Property tax history

+6.0%/yr

Latest (2025): $10,849 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…