213 E High St · Painted Post, NY
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $691 – $1,283
Heat risk 3/10 · Minor
- Hot days now (above 95°F)
- 8 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- IRR
- 30.2%
- Equity multiple
- 2.21×
- Total profit
- $23,724
- Equity at exit
- $10,422
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-19days on market $69,900 Active 57 DOM
-
2026-06-18days on market $69,900 Active 56 DOM
-
2026-06-17days on market $69,900 Active 55 DOM
-
2026-06-16days on market $69,900 Active 54 DOM
-
2026-06-15days on market $69,900 Active 53 DOM
-
2026-06-14days on market $69,900 Active 51 DOM
-
2026-06-12days on market $69,900 Active 50 DOM
-
2026-06-09days on market $69,900 Active 47 DOM
-
2026-06-08days on market $69,900 Active 46 DOM
-
2026-06-07days on market $69,900 Active 45 DOM
-
2026-06-05days on market $69,900 Active 42 DOM
-
2026-06-03days on market $69,900 Active 41 DOM
-
2026-06-02days on market $69,900 Active 40 DOM
-
2026-06-01days on market $69,900 Active 39 DOM
-
2026-05-31days on market $69,900 Active 38 DOM
-
2026-05-30days on market $69,900 Active 37 DOM
-
2026-04-22$74,900 Active 381-char remark
-
2017-08-23soldstatus $77,080
-
2017-07-21soldstatus $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.
-
2017-04-19$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.
-
2017-04-18historical
-
2016-07-18$75,000
-
2015-05-19soldstatus $77,100
-
2015-05-15soldstatus $77,100
-
2015-01-20$76,000
-
2011-01-14soldstatus $69,999
-
2011-01-14soldstatus $69,999
-
2010-11-15$69,999
-
2010-07-13historical
-
2010-05-18$69,999
-
2004-09-23soldstatus $43,000
-
2004-06-15$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
- 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
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
- 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 |
|---|---|---|
| Financial Services | 10 | $950B |
|
||
| Consumer Goods | 9 | $162B |
|
||
| Insurance | 4 | $225B |
|
||
| Telecommunications | 2 | $144B |
|
||
| Pharmaceuticals | 2 | $112B |
|
||
| Media / Entertainment | 2 | $69B |
|
||
Price history
+62.6% since first listed17 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%/yrLatest (2025): $6,981 · +40.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…