CashFlowRE
Sign in Sign up
213 E High St
B Composite 70.09
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$69,900

213 E High St · Painted Post, NY 14870
2 bd · 1.0 ba · 1,085 sqft · SingleFamily public records · 57 Days on market
Built 1946 4,850 sqft lot $64/sqft · 62% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cozy Cape Cod. Affordable housing in a convenient location. Cheaper than rent. Features include; a 1 car detached garage, full usable basement & nice back yard. This home is part of the 100% Money Back Guarantee Program, certain terms & conditions apply.

Key facts

  • Fenced back yard
  • Full basement
  • Detached garage

Tags

FULL BASEMENTDETACHED GARAGEATTACHED STORAGE SHEDFENCED BACK YARDNEW GAS LINE

Property features AI

Exterior

  • Parking: Detached garage; 1 garage space
  • Utilities: Public water connected; Sewer connected
  • Home design: Single-story property; Resale property; Rectangular residential lot; City street frontage
  • Construction: Aluminum siding; Block foundation; Existing (original) construction
  • Exterior features: Blacktop driveway; Partial fence

Interior

  • Bedrooms: Total of 5 rooms (includes bedroom count within room total)
  • Flooring: Laminate; Vinyl; Varied flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas forced-air heating
  • Interior features: Dining area; Full basement
  • Laundry & utility: 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 2-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $614 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#255 in NY, #4,036 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities D-, commute F.
  • Corning City School District (town): math 44% / reading 53% proficiency, ranked #406 of 590 in NY (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-1.4%/yr); 44 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 196 units permitted in Steuben County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Steuben County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 22y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $67,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.99%
Cap rate
16.83%
Cash-on-cash
37.64%
DSCR
2.67
GRM
4.2

CMA / ARV

ARV (median comp)
$185,596
List price
$69,900
Delta
-62.34%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
367 Olive St 0.17mi 3/1.5 (+1) 1,111 (+2%) 6mo $58,000 $52 76
82 Riverside Cir 0.40mi 2/1.0 1,124 (+4%) 3mo $140,000 $125 73
385 Imperial Ave 0.18mi 3/1.0 (+1) 1,170 (+8%) 1mo $150,000 $128 73
145 Charles St 0.39mi 3/1.0 (+1) 1,104 (+2%) 9mo $137,500 $125 67
19 Fenderson St 0.18mi 3/1.0 (+1) 1,144 (+5%) 24mo $128,647 $112 58
10283 Rand St 0.37mi 1/1.0 (-1) 1,008 (-7%) 13mo $32,000 $32 55
10265 Hamilton Rd 0.60mi 3/2.0 (+1) 1,100 (+1%) 13mo $179,000 $163 50
47 Riverside Cir 0.42mi 2/1.0 1,176 (+8%) 24mo $144,750 $123 47
555 W High St 0.73mi 3/1.0 (+1) 1,204 (+11%) 4mo $148,000 $123 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
30.2%
Equity multiple
2.21×
Total profit
$23,724
Equity at exit
$10,422
10-year hold
IRR
35.7%
Equity multiple
3.83×
Total profit
$55,364
Equity at exit
$6,044

Cash invested: $19,572 (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 14870

Home prices YoY
-28.8%
Rents YoY
-1.4%
Active inventory
44
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,389 high interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$87 /mo · $1,048/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$614

Break-even live

Break-even rent $611
Max offer price $69,900
Occupancy floor 51%

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
$17,475
Closing costs
$2,097
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
122 W High St Unit 201 Painted Post, NY 2.0 1.0 1000 $1,150 $1.15 43d 1 0.24mi
402 W High St Painted Post, NY 3.0 1.0 1000 $1,375 $1.38 43d 1 0.46mi
459 Brainard Pl Painted Post, NY 3.0 1.0 1090 $1,500 $1.38 43d 1 0.58mi
209 Oneida Pl Corning, NY 3.0 1.5 1200 $2,000 $1.67 43d 1 0.91mi
137 Field St Corning, NY 2.0–3.0 1.0 1125 $1,295 $1.15 43d 3 1.19mi
12 Pondview Ct Painted Post, NY 3.0 1.0–2.0 948 $1,610 $1.70 43d 27 1.28mi

Listing history 32 events

  1. 2026-06-19
    days on market $69,900 Active 57 DOM
  2. 2026-06-18
    days on market $69,900 Active 56 DOM
  3. 2026-06-17
    days on market $69,900 Active 55 DOM
  4. 2026-06-16
    days on market $69,900 Active 54 DOM
  5. 2026-06-15
    days on market $69,900 Active 53 DOM
  6. 2026-06-14
    days on market $69,900 Active 51 DOM
  7. 2026-06-12
    days on market $69,900 Active 50 DOM
  8. 2026-06-09
    days on market $69,900 Active 47 DOM
  9. 2026-06-08
    days on market $69,900 Active 46 DOM
  10. 2026-06-07
    days on market $69,900 Active 45 DOM
  11. 2026-06-05
    days on market $69,900 Active 42 DOM
  12. 2026-06-03
    days on market $69,900 Active 41 DOM
  13. 2026-06-02
    days on market $69,900 Active 40 DOM
  14. 2026-06-01
    days on market $69,900 Active 39 DOM
  15. 2026-05-31
    days on market $69,900 Active 38 DOM
  16. 2026-05-30
    days on market $69,900 Active 37 DOM
  17. 2026-04-22
    listed $74,900 Active 381-char remark
  18. 2017-08-23
    soldstatus $77,080
  19. 2017-07-21
    soldstatus $82,000 266-char remark
    Show marketing remark (266 chars)

    Cozy Cape Cod. Affordable housing in a convenient location. Cheaper than rent. Features include; a 1 car detached garage, full usable basement & nice back yard. This home is part of the 100% Money Back Guarantee Program, certain terms & conditions apply.

  20. 2017-04-19
    listed $78,000 266-char remark
    Show marketing remark (266 chars)

    Cozy Cape Cod. Affordable housing in a convenient location. Cheaper than rent. Features include; a 1 car detached garage, full usable basement & nice back yard. This home is part of the 100% Money Back Guarantee Program, certain terms & conditions apply.

  21. 2017-04-18
    historical
  22. 2016-07-18
    listed $75,000
  23. 2015-05-19
    soldstatus $77,100
  24. 2015-05-15
    soldstatus $77,100
  25. 2015-01-20
    listed $76,000
  26. 2011-01-14
    soldstatus $69,999
  27. 2011-01-14
    soldstatus $69,999
  28. 2010-11-15
    listed $69,999
  29. 2010-07-13
    historical
  30. 2010-05-18
    listed $69,999
  31. 2004-09-23
    soldstatus $43,000
  32. 2004-06-15
    listed $43,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥95°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$16,663
− Mortgage interest
−$3,915
− Property taxes
−$1,048
− Insurance
−$350
− Repairs & maintenance
−$1,333
− Management
−$1,333
− Depreciation
−$2,033
Taxable income
$6,650
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,596
After-tax cash flow
$5,771/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
Corning City School District
NCES district ID
3608400
Math proficiency
44% ▼ -12.00%
Reading proficiency
53% ▲ 4.00%
Median HH income
$53,042
Composite
41.8/100
National rank
#3392
State rank
#406 of 590 in NY

Livability — Painted Post

Score
75/100
State rank
#255
US rank
#4036

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Painted Post, NY
County
Steuben County · 41,193 people
City population
9,795
Metro
Corning, NY
Population (ZIP)
9,795
Household income
$84,476
Rent vs Own
29.5% rent · 70.5% own
Severe rent burden
289.0

Population outlook (Steuben County) Hauer SSP2

Today (2025)
93,062 people
By 2030
89,793 · -3.5%
By 2040
82,353 · -11.5%
By 2050
74,286 · -20.2%
By 2075
55,589 · -40.3%
By 2100
37,587 · -59.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Asian 8% Two or more races 5% Black 2% Hispanic / Latino 2%
Common ancestry
Romanian 7% Italian 3% Slovak 2%
Foreign-born
8% · China, South Korea, Canada
Languages at home
90% English-only · Chinese 4% Other Indo-European 2% Korean 1%

Political lean MEDSL · Steuben

2024 margin
Solid R (+31.8) · D 34.1% · R 65.9%
2008→2024 swing
-15.0pp toward R · 2008: -16.8pp · 2024: -31.8pp
All cycles
2024: R+31.8 2020: R+29.6 2016: R+36.2 2012: R+16.4 2008: R+16.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.45%
Current HPI
174.2287
Rent YoY
▼ -1.35%
Metro
Corning, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+62.6% since first listed
17 events — show timeline
  • 2026-05-26 Price Changed $69,900 UNYREIS
  • 2026-04-22 Listed $74,900 UNYREIS
  • 2017-08-23 Sold (Public Records) $77,080 Public Records
  • 2017-07-21 Sold (MLS) $82,000 UNYREIS
  • 2017-04-19 Listed $78,000 UNYREIS
  • 2017-04-18 Listing Removed UNYREIS
  • 2016-07-18 Listed $75,000 UNYREIS
  • 2015-05-19 Sold (Public Records) $77,100 Public Records
  • 2015-05-15 Sold (MLS) $77,100 UNYREIS
  • 2015-01-20 Listed $76,000 UNYREIS
  • 2011-01-14 Sold (Public Records) $69,999 Public Records
  • 2011-01-14 Sold (MLS) $69,999 UNYREIS
  • 2010-11-15 Listed $69,999 UNYREIS
  • 2010-07-13 Listing Removed UNYREIS
  • 2010-05-18 Listed $69,999 UNYREIS
  • 2004-09-23 Sold (MLS) $43,000 UNYREIS
  • 2004-06-15 Listed $43,000 UNYREIS

Property tax history

+10.3%/yr

Latest (2025): $6,981 · +40.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…