CashFlowRE
Sign in Sign up
207 W Bloomfield Multi-family
B Composite 74.44
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 +30.0/30.0
  • ARV discount +12.8/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$190,000

207 W Bloomfield · Rome, NY 13440
8 bd · None ba · 7,090 sqft · MultiFamily public records · 75 Days on market
Built 1904 $27/sqft · 41% below area Est $215k · 12% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

DO YOU WANT TO MAKE MONEY WHILE YOU ARE SLEEPING? WELL, HERE IS AN OPPORTUNITY TO MAKE MONEY WHILE YOU SLEEP. THIS ROOMING HOUSE HAS 8 ROOMS BRINGING IN $ 600.00 FOR EACH ROOM PER MONTH. DON'T GET CAUGHT SLEEPING NOW. THIS IS A MONEY MAKER??

Key facts

  • 3 parking spots
  • Built 1904
  • Listed 75 days

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 8-bed/?-bath multifamily listed at $190k.

Deal economics

  • At list price, monthly cash flow is $3k ($41k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $190k).
  • Recommended offer: $179k (6.0% below list) — sets the bar for market timing.
  • Cap rate 28.0% vs local median 5.6% in Rome — 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 64/100 on livability (#722 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, schools F, amenities F.
  • Rome City School District (town): math 35% / reading 46% proficiency, ranked #516 of 590 in NY (top 88%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 278 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 $6k 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 $53k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 1904 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $178,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1904 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  7. 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.
  8. 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
3.22%
Cap rate
28.02%
Cash-on-cash
77.59%
DSCR
4.45
GRM
2.6

CMA / ARV

ARV (median comp)
$215,292
List price
$190,000
Delta
-11.75%
Verdict
UNDERPRICED
Comps
18 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
77.6%
Equity multiple
4.54×
Total profit
$188,430
Equity at exit
$28,330
10-year hold
IRR
81.2%
Equity multiple
9.40×
Total profit
$446,746
Equity at exit
$16,428

Cash invested: $53,200 (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 13440

Home prices YoY
-8.0%
Active inventory
278
Price-to-rent
20.7×

Monthly cashflow live

Estimated rent
$6,112 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$313 /mo · $3,758/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$1,284
Net cashflow
$3,440

Break-even live

Break-even rent $1,758
Max offer price $190,000
Occupancy floor 39%

Sensitivity live

Price -10% $3,547 -5% $3,494 +0% $3,440 +5% $3,386 +10% $3,332
Rent -10% $2,957 -5% $3,198 +0% $3,440 +5% $3,681 +10% $3,923
Rate -1.0pp $3,535 -0.5pp $3,488 base $3,440 +0.5pp $3,391 +1.0pp $3,340

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

UnitsBedsBathsEst. rent
Total (8 units) $6,112

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
$47,500
Closing costs
$5,700
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 4 events

  1. 2026-04-29
    status Active 241-char remark
    Show marketing remark (241 chars)

    DO YOU WANT TO MAKE MONEY WHILE YOU ARE SLEEPING? WELL, HERE IS AN OPPORTUNITY TO MAKE MONEY WHILE YOU SLEEP. THIS ROOMING HOUSE HAS 8 ROOMS BRINGING IN $ 600.00 FOR EACH ROOM PER MONTH. DON'T GET CAUGHT SLEEPING NOW. THIS IS A MONEY MAKER??

  2. 2026-04-27
    status Pending 241-char remark
    Show marketing remark (241 chars)

    DO YOU WANT TO MAKE MONEY WHILE YOU ARE SLEEPING? WELL, HERE IS AN OPPORTUNITY TO MAKE MONEY WHILE YOU SLEEP. THIS ROOMING HOUSE HAS 8 ROOMS BRINGING IN $ 600.00 FOR EACH ROOM PER MONTH. DON'T GET CAUGHT SLEEPING NOW. THIS IS A MONEY MAKER??

  3. 2026-03-06
    listed $190,000 Active 241-char remark
    Show marketing remark (241 chars)

    DO YOU WANT TO MAKE MONEY WHILE YOU ARE SLEEPING? WELL, HERE IS AN OPPORTUNITY TO MAKE MONEY WHILE YOU SLEEP. THIS ROOMING HOUSE HAS 8 ROOMS BRINGING IN $ 600.00 FOR EACH ROOM PER MONTH. DON'T GET CAUGHT SLEEPING NOW. THIS IS A MONEY MAKER??

  4. 2018-10-01
    soldstatus $860,000

ⓘ 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
$3,758 · $313/mo
Projected year-2 tax
$3,758 · $313/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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$73,344
− Mortgage interest
−$10,643
− Property taxes
−$3,758
− Insurance
−$950
− Repairs & maintenance
−$5,868
− Management
−$5,868
− Depreciation
−$5,527
Taxable income
$40,731
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9,775
After-tax cash flow
$31,502/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
Rome City School District
NCES district ID
3624900
Math proficiency
35% ▼ -4.00%
Reading proficiency
46% ▲ 10.00%
Median HH income
$46,406
Composite
34.52/100
National rank
#5178
State rank
#516 of 590 in NY

Livability — Rome

Score
64/100
State rank
#722
US rank
#13676

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rome, NY
City population
41,418
Population (ZIP)
41,273

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 (82%)
Race & ethnicity
White 82% Hispanic / Latino 7% Two or more races 6% Black 4% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Romanian 9% Lithuanian 4% Slovak 1%
Foreign-born
3% · Canada, China
Languages at home
94% English-only · Spanish 3% Other Indo-European 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
▼ -29.58%
Current HPI
339.3589
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

-77.9% since first listed
4 events — show timeline
  • 2026-04-29 Relisted CNYIS
  • 2026-04-27 Pending CNYIS
  • 2026-03-06 Listed $190,000 CNYIS
  • 2018-10-01 Sold (Public Records) $860,000 Public Records

Property tax history

+1.7%/yr

Latest (2025): $3,758 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…