CashFlowRE
Sign in Sign up
3135 Plank Rd
B+ Composite 79.55
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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,900

3135 Plank Rd · Mineville, NY 12956
6 bd · 2.5 ba · 2,391 sqft · SingleFamily public records · 76 Days on market
Built 1914 0.70 ac lot $29/sqft · 75% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Once in a lifetime chance to own this historic block home with Large rooms and great location close to stores and only a short ride to Vermont. Nice yard with a large two car garage with workshop. Don't miss this one. Vacant easy to view.

Key facts

  • Large two car garage
  • Historic block home
  • Workshop

Tags

HISTORIC BLOCK HOMELARGE TWO CAR GARAGEWORKSHOP

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 6-bed/2.5-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $694 ($8k/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: $66k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#891 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools F, amenities F, commute F.
  • Moriah Central School District (rural): math 41% / reading 52% proficiency, ranked #445 of 590 in NY (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 11 active listings in the ZIP; 218 units permitted in Essex County in 2024 (63 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($483 loan paydown + $7k appreciation (10.0% local appreciation)).
  • Essex County population projected at -20% 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 $20k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y ago; this cycle's ask has dropped $95k (58%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $65,706 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 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 1914 — 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 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
2.13%
Cap rate
18.20%
Cash-on-cash
42.54%
DSCR
2.89
GRM
3.9

CMA / ARV

ARV (median comp)
$300,324
List price
$69,900
Delta
-76.73%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
57.3%
Equity multiple
5.20×
Total profit
$82,280
Equity at exit
$62,971
10-year hold
IRR
50.8%
Equity multiple
11.61×
Total profit
$207,596
Equity at exit
$135,800

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 12956

Home prices YoY
4.1%
Active inventory
11
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,490 medium interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$87 /mo · $1,048/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$694

Break-even live

Break-even rent $611
Max offer price $69,900
Occupancy floor 48%

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.

Listing history 21 events

  1. 2026-06-12
    statusdays on market $69,900 Pending 76 DOM
  2. 2026-06-09
    days on market $69,900 Active 74 DOM
  3. 2026-06-08
    days on market $69,900 Active 73 DOM
  4. 2026-06-07
    days on market $69,900 Active 72 DOM
  5. 2026-06-05
    days on market $69,900 Active 70 DOM
  6. 2026-06-04
    days on market $69,900 Active 68 DOM
  7. 2026-06-03
    remarks 254-char remark
  8. 2026-06-03
    price $69,900 Active 67 DOM
  9. 2026-06-02
    days on market $119,000 Active 67 DOM
  10. 2026-06-01
    days on market $119,000 Active 66 DOM
  11. 2026-05-31
    days on market $119,000 Active 65 DOM
  12. 2026-04-30
    price $119,000 240-char remark
    Show marketing remark (240 chars)

    Once in a lifetime chance to own this historic block home with Large rooms and great location close to stores and only a short ride to Vermont. Nice yard with a large two car garage with workshop. Don't miss this one. Vacant easy to view.

  13. 2026-03-26
    listed $165,000 Active 240-char remark
    Show marketing remark (240 chars)

    Once in a lifetime chance to own this historic block home with Large rooms and great location close to stores and only a short ride to Vermont. Nice yard with a large two car garage with workshop. Don't miss this one. Vacant easy to view.

  14. 2020-09-17
    soldstatus $202,000
  15. 2020-09-03
    soldstatus $191,000 797-char remark
    Show marketing remark (797 chars)

    Feast your eyes on this beautiful handcrafted home built to last! You will not find many six (6) bedroom homes with a living room, den, kitchen, family room, formal dining room, 2 and a half bathrooms and mud room to boot! This well-maintained, partially renovated home is move-in ready and awaits your family! Curl up next to the immaculately built stone/slate fireplace and let your worries be none, or take a game, book, or friends to the cozy sun porch, one of the two open porches, or out on the back deck. This home has plenty of hide-a-ways that will bring you much enjoyment. Full basement, 120' of road frontage, paved driveway, landscaped lawns, and an over sized 2-car detached garage out back.... Hello! What are you waiting for?? Book a viewing today and make your dreams come true!

  16. 2020-06-13
    listed $199,500 797-char remark
    Show marketing remark (797 chars)

    Feast your eyes on this beautiful handcrafted home built to last! You will not find many six (6) bedroom homes with a living room, den, kitchen, family room, formal dining room, 2 and a half bathrooms and mud room to boot! This well-maintained, partially renovated home is move-in ready and awaits your family! Curl up next to the immaculately built stone/slate fireplace and let your worries be none, or take a game, book, or friends to the cozy sun porch, one of the two open porches, or out on the back deck. This home has plenty of hide-a-ways that will bring you much enjoyment. Full basement, 120' of road frontage, paved driveway, landscaped lawns, and an over sized 2-car detached garage out back.... Hello! What are you waiting for?? Book a viewing today and make your dreams come true!

  17. 2009-12-11
    soldstatus $128,000
  18. 2009-12-02
    soldstatus $128,000
  19. 2009-06-11
    listed $138,000
  20. 2008-10-20
    soldstatus $152,000
  21. 1993-10-29
    soldstatus $76,000

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥93°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$17,876
− Mortgage interest
−$3,915
− Property taxes
−$1,048
− Insurance
−$350
− Repairs & maintenance
−$1,430
− Management
−$1,430
− Depreciation
−$2,033
Taxable income
$7,669
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,841
After-tax cash flow
$6,485/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
Moriah Central School District
NCES district ID
3619830
Math proficiency
41% ▼ -6.00%
Reading proficiency
52% ▲ 2.00%
Median HH income
$46,940
Composite
39.55/100
National rank
#3937
State rank
#445 of 590 in NY

Livability — Mineville

Score
62/100
State rank
#891
US rank
#17259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mineville, NY
Population (ZIP)
1,538

Population outlook (Essex County) Hauer SSP2

Today (2025)
36,758 people
By 2030
35,697 · -2.9%
By 2040
32,697 · -11.0%
By 2050
29,248 · -20.4%
By 2075
22,641 · -38.4%
By 2100
16,602 · -54.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 2% Black 2%
Common ancestry
Lithuanian 14% Romanian 5% Serbian 3%
Foreign-born
2% · Canada, South Korea
Languages at home
88% English-only · Other Indo-European 8% German/W. Germanic 2% Spanish 1%

Political lean MEDSL · Essex

2024 margin
Toss-up / Even · D 50.2% · R 49.8%
2008→2024 swing
-12.8pp toward R · 2008: 13.3pp · 2024: 0.5pp
All cycles
2024: D+0.5 2020: D+5.0 2016: R+3.4 2012: D+15.0 2008: D+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 13.05%
Current HPI
328.4682
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

+56.6% since first listed
10 events — show timeline
  • 2026-04-30 Price Changed $119,000 Global MLS
  • 2026-03-26 Listed $165,000 Global MLS
  • 2020-09-17 Sold (Public Records) $202,000 Public Records
  • 2020-09-03 Sold (MLS) $191,000 Global MLS
  • 2020-06-13 Listed $199,500 Global MLS
  • 2009-12-11 Sold (Public Records) $128,000 Public Records
  • 2009-12-02 Sold (MLS) $128,000 Global MLS
  • 2009-06-11 Listed $138,000 Global MLS
  • 2008-10-20 Sold (Public Records) $152,000 Public Records
  • 1993-10-29 Sold (Public Records) $76,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $5,339 · +21.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…