CashFlowRE
Sign in Sign up
71 Standish Rd
C Composite 58.45
Why this score? — see what drove the C 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 +17.8/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.2/10.0
  • DSCR +5.6/10.0
  • Livability +4.0/5.0
  • Schools +3.2/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

71 Standish Rd · Greece, NY 14626
3 bd · 1.0 ba · 1,254 sqft · SingleFamily public records · 7 Days on market
Built 1949 8,450 sqft lot $120/sqft · 26% below area Est $203k · 26% under

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

Listing remarks

This lovely cape features 3 bedrooms and 2 full baths, first floor living space has 1-bedroom, full bath, great room, kitchen and laundry. Upstairs boast 2 bedrooms, one with a walk-in closet. Newly remodeled full bath with jacuzzi tub. Have some piece of mind with newer roof (2020), furnace (2020), a/c (2020) on demand hot water. Close to shopping, expressways and dining. All in Greece Central School District. A MUST SEE! Delayed negotiations 5/4/2026 at 12pm.

Key facts

  • Walk-in closet
  • Newer roof
  • Great room

Tags

FIRST FLOOR LIVING SPACEGREAT ROOMWALK-IN CLOSETNEWLY REMODELED FULL BATHJACUZZI TUBNEWER ROOF

Property features AI

Exterior

  • Parking: Attached garage; 1 garage space
  • Utilities: Public water connection; Sewer connected; Circuit breaker electric; Cable available; High-speed internet available
  • Home design: Single-story residence; Resale property
  • Construction: Vinyl siding; Copper plumbing; Architectural shingle roof; Block foundation; Existing (built previously)
  • Exterior features: Blacktop driveway; Fully fenced yard; Full fencing; City street frontage; Rectangular residential lot (approx. 0.194 acres, 65 x 130)

Interior

  • Kitchen: Electric oven; Electric range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: 1 main-level bedroom
  • Flooring: Hardwood; Vinyl; Varied flooring
  • Bathrooms: 2 full bathrooms; 1 main-level bathroom
  • Heating & cooling: Gas forced-air heating; Central air conditioning
  • Interior features: Eat-in kitchen; Bedroom on main level; Crawl space basement
  • Laundry & utility: Main-level laundry; Dryer; Tankless 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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $124 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 7.3% vs local median 3.7% in Greece — 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 79/100 on livability (#145 in NY, #2,223 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: schools D-, crime D-.
  • Greece Central School District (suburban): math 35% / reading 39% proficiency, ranked #544 of 590 in NY (top 92%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.5%/yr); 126 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,169 units permitted in Monroe County in 2024 (591 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 $4k of value loss. Plan a longer hold.
  • Monroe County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $71k; list at $150k implies a 111% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.8% of price; built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,900

Questions for the listing agent

  1. Built in 1949 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is D 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?
  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 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
1.22%
Cap rate
7.29%
Cash-on-cash
3.56%
DSCR
1.16
GRM
6.8

CMA / ARV

ARV (median comp)
$202,921
List price
$149,900
Delta
-26.13%
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
21 Alden Rd 0.18mi 3/1.0 1,320 (+5%) 4mo $115,000 $87 79
274 Newton Rd 0.35mi 3/1.0 1,243 (-1%) 4mo $162,000 $130 79
13 Alden Rd 0.18mi 3/1.0 1,152 (-8%) 1mo $195,500 $170 77
128 Ridgecrest Rd 0.11mi 4/1.0 (+1) 1,152 (-8%) 4mo $176,000 $153 72
73 Alcott Rd 0.06mi 3/1.5 1,404 (+12%) 4mo $115,000 $82 72
211 Cabot Rd 0.24mi 2/1.0 (-1) 1,341 (+7%) 1mo $237,800 $177 72
232 Fielding Rd 0.42mi 4/1.0 (+1) 1,224 (-2%) 1mo $227,007 $185 71
460 Alfonso Dr 0.47mi 3/1.5 1,264 (+1%) 5mo $220,000 $174 70
89 Haddon Rd 0.42mi 3/1.0 1,147 (-8%) 0mo $240,000 $209 66
99 Chesterton Rd 0.37mi 3/1.0 1,105 (-12%) 4mo $222,000 $201 60
142 Frandee Ln 0.56mi 3/2.0 1,180 (-6%) 3mo $260,000 $220 58
347 Fetzner Rd 0.49mi 3/1.5 1,429 (+14%) 2mo $205,000 $143 50

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 · 2.5% rent growth · sell at horizon

5-year hold
IRR
-11.3%
Equity multiple
0.59×
Total profit
$-17,082
Equity at exit
$22,351
10-year hold
IRR
-2.7%
Equity multiple
0.82×
Total profit
$-7,571
Equity at exit
$12,961

Cash invested: $41,972 (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 14626

Home prices YoY
-31.4%
Rents YoY
2.5%
Active inventory
126
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,834 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$476 /mo · $5,712/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$385
Net cashflow
$124

Break-even live

Break-even rent $1,677
Max offer price $149,900
Occupancy floor 88%

Sensitivity live

Price -10% $209 -5% $167 +0% $124 +5% $82 +10% $40
Rent -10% $-21 -5% $52 +0% $124 +5% $197 +10% $269
Rate -1.0pp $200 -0.5pp $163 base $124 +0.5pp $86 +1.0pp $46

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
$37,475
Closing costs
$4,497
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
176 Kingsberry Dr Greece, NY 1.0–2.0 1.0–1.5 757 $1,535 $2.03 3d 7 0.48mi

Listing history 4 events

  1. 2026-05-05
    status Pending 466-char remark
  2. 2026-04-28
    listed $149,900 Active 466-char remark
  3. 2015-10-22
    soldstatus $71,000
  4. 1998-12-15
    soldstatus $57,900

ⓘ 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
$5,712 · $476/mo
Projected year-2 tax
$5,712 · $476/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 ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$22,008
− Mortgage interest
−$8,397
− Property taxes
−$5,712
− Insurance
−$750
− Repairs & maintenance
−$1,761
− Management
−$1,761
− Depreciation
−$4,361
Taxable loss
−$731
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$176
After-tax cash flow
$1,668/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
Greece Central School District
NCES district ID
3612630
Math proficiency
35% ▼ -14.00%
Reading proficiency
39% ▼ -3.00%
Median HH income
$52,718
Composite
32.26/100
National rank
#5761
State rank
#544 of 590 in NY

Livability — Greece

Score
79/100
State rank
#145
US rank
#2223

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greece, NY
County
Monroe County · 674,131 people
City population
29,210
Metro
Rochester, NY
Population (ZIP)
29,273
Household income
$78,204
Rent vs Own
32.1% rent · 67.9% own
Severe rent burden
810.0

Population outlook (Monroe County) Hauer SSP2

Today (2025)
759,460 people
By 2030
757,154 · -0.3%
By 2040
740,644 · -2.5%
By 2050
714,443 · -5.9%
By 2075
645,883 · -15.0%
By 2100
547,084 · -28.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 9% Hispanic / Latino 8% Two or more races 6% Asian 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 5%
Common ancestry
Romanian 5% Lithuanian 2% Subsaharan African 2%
Foreign-born
9% · Canada, Vietnam, South Korea
Languages at home
89% English-only · Other Indo-European 3% Spanish 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Monroe

2024 margin
D (+19.1) · D 59.5% · R 40.5%
2008→2024 swing
+1.4pp toward D · 2008: 17.7pp · 2024: 19.1pp
All cycles
2024: D+19.1 2020: D+21.0 2016: D+14.1 2012: D+17.4 2008: D+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -113.91%
Current HPI
248.9836
Rent YoY
▲ 2.50%
Metro
Rochester, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+158.9% since first listed
4 events — show timeline
  • 2026-05-05 Pending UNYREIS
  • 2026-04-28 Listed $149,900 UNYREIS
  • 2015-10-22 Sold (Public Records) $71,000 Public Records
  • 1998-12-15 Sold (Public Records) $57,900 Public Records

Property tax history

+8.4%/yr

Latest (2025): $5,712 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…