CashFlowRE
Sign in Sign up
353 Barker Rd
A- Composite 81.25
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$59,000

353 Barker Rd · Potsdam, NY 13676
3 bd · 2.0 ba · 1,404 sqft · Manufactured public records · 9 Days on market
Built 1988 2.20 ac lot ↓ 11% since listing

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

Listing remarks MLS

Looking for a little country living? This 3 bedroom 2 bathroom home may just be it for you! Listed only at $66,000 on 2.2 acres of land. Home has been well maintained and taken care of. Call today for your personal showing.

Key facts

  • Durable metal roof
  • 2.2 acre lot
  • 2 garage spots

Tags

SPACIOUS EAT-IN KITCHENMAIN-FLOOR LAUNDRY ROOMDURABLE METAL ROOF200-AMP ELECTRICAL SERVICEDETACHED TWO-CAR GARAGE

Property features AI

Exterior

  • Parking: Detached, paved 2-car garage
  • Utilities: Private well water; Septic tank sewage
  • Home design: Manufactured home; Single-story
  • Construction: Vinyl siding
  • Exterior features: Metal roof; 2.2-acre lot

Interior

  • Kitchen: Gas cooktop; Refrigerator
  • Bedrooms: Total of 5 rooms (includes bedroom count within room total)
  • Flooring: Laminate; Tile; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating; Kerosene heating
  • Interior features: Pantry; Crawl space basement
  • Laundry & utility: Washer and dryer on the main level; Electric water heater

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 3-bed/2.0-bath manufactured listed at $59k.

Deal economics

  • At list price, monthly cash flow is $674 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $59k).
  • Cap rate 20.0% vs local median 4.9% in Potsdam — 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 75/100 on livability (#249 in NY, #3,908 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, health & safety A+; Watch: crime F, commute F, employment F.
  • Potsdam Central School District (town): math 53% / reading 66% proficiency, ranked #258 of 590 in NY (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Lawrence Avenue Elementary School (math 72% / reading 72%, grade A-, #378 of 2,108 statewide, top 20%, 551 students, 39% FRL); A A Kingston Middle School (math 27% / reading 54%, grade F, #409 of 729 statewide, top 56%, 368 students, 40% FRL); Potsdam Senior High School (math 92% / reading 92%, grade A+, #171 of 1,100 statewide, top 18%, 372 students, 37% FRL) — zoned schools at 39% FRL track the district average.
  • Market conditions: 118 active listings in the ZIP; 215 units permitted in St. Lawrence County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($408 loan paydown + $6k appreciation (10.0% local appreciation)).
  • St. Lawrence County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 11y 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.
Recommended offer $59,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. 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?
  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
2.32%
Cap rate
20.01%
Cash-on-cash
48.98%
DSCR
3.18
GRM
3.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
62.7%
Equity multiple
5.55×
Total profit
$75,104
Equity at exit
$53,152
10-year hold
IRR
56.3%
Equity multiple
12.35×
Total profit
$187,434
Equity at exit
$114,624

Cash invested: $16,520 (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 13676

Home prices YoY
17.7%
Active inventory
118
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,370 medium interval (Pro) →
Mortgage (P&I)
$309
Tax est. 1.5%
$74 /mo · $885/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$674

Break-even live

Break-even rent $516
Max offer price $59,000
Occupancy floor 46%

Sensitivity live

Price -10% $715 -5% $695 +0% $674 +5% $654 +10% $634
Rent -10% $566 -5% $620 +0% $674 +5% $728 +10% $783
Rate -1.0pp $704 -0.5pp $689 base $674 +0.5pp $659 +1.0pp $644

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
$14,750
Closing costs
$1,770
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. 2026-06-16
    status $59,000 Pending 9 DOM
  2. 2026-06-15
    days on market $59,000 Active 9 DOM
  3. 2026-06-13
    days on market $59,000 Active 7 DOM
  4. 2026-06-12
    days on market $59,000 Active 6 DOM
  5. 2026-06-09
    days on market $59,000 Active 3 DOM
  6. 2026-06-08
    days on market $59,000 Active 2 DOM
  7. 2026-06-07
    remarks 692-char remark
  8. 2026-06-07
    listed $59,000 Active 1 DOM

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥93°F today · 15 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
$16,437
− Mortgage interest
−$3,305
− Property taxes
−$885
− Insurance
−$295
− Repairs & maintenance
−$1,315
− Management
−$1,315
− Depreciation
−$1,716
Taxable income
$7,606
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,825
After-tax cash flow
$6,267/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
Potsdam Central School District
NCES district ID
3623670
Math proficiency
53% ▼ -2.00%
Reading proficiency
66% ▲ 12.00%
Median HH income
$44,144
Composite
50.05/100
National rank
#1915
State rank
#258 of 590 in NY

Livability — Potsdam

Score
75/100
State rank
#249
US rank
#3908

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
2,123
Population (ZIP)
13,408

Population outlook (St. Lawrence County) Hauer SSP2

Today (2025)
110,027 people
By 2030
107,455 · -2.3%
By 2040
100,492 · -8.7%
By 2050
94,254 · -14.3%
By 2075
80,175 · -27.1%
By 2100
63,140 · -42.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 4% Asian 3% Hispanic / Latino 2% Black 2%
Common ancestry
Lithuanian 6% Romanian 4% Iranian 2%
Foreign-born
7% · Canada, China
Languages at home
94% English-only · Spanish 2% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · St. Lawrence

2024 margin
R (+18.0) · D 41.0% · R 59.0%
2008→2024 swing
-34.3pp toward R · 2008: 16.3pp · 2024: -18.0pp
All cycles
2024: R+18.0 2020: R+11.7 2016: R+10.8 2012: D+16.6 2008: D+16.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 48.01%
Current HPI
318.7704
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

-10.6% since first listed
4 events — show timeline
  • 2026-06-07 Listed $59,000 SLCMLS
  • 2015-07-22 Sold (Public Records) $62,000 Public Records
  • 2015-07-21 Sold (MLS) $62,000 SLCMLS
  • 2015-05-20 Listed $66,000 SLCMLS

Property tax history

+5.9%/yr

Latest (2025): $3,607 · +15.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…