123 Broxbourne Dr · Fairport, NY 14450

$189,900

2 bd · 1.5 ba · 1,000 sqft · Townhouse public records · 8 Days on market

Built 2005 1,742 sqft lot Est $206k · 8% under $47/mo HOA · 2% of rent

---

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 +21.9/30.0
• ARV discount +11.0/15.0
• 1% rule +7.2/10.0
• DSCR +7.0/10.0
• Schools +5.4/10.0
• Livability +3.7/5.0
• Condition / age +2.5/5.0
• Rent growth +2.3/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

ABSOLUTELY THE BEST UNIT IN WHITNEY RIDGE! * PERFECTLY MAINTAINED! * EXPANSIVE GREATROOM OPENS TO THE WELL-APPOINTED KITCHEN W/ ALL APPLIANCES! * CATHEDRALED BEDROOMS! * ATTACHED GARAGE! * FULL BASEMENT! * INVITING DECK! * FABULOUS FAIRPORT ELECTRIC! *

Key facts

• Sliding glass door
• Tile flooring
• Back deck

Tags

• TILE FLOORING
• BREAKFAST BAR
• MATCHING STAINLESS APPLIANCES
• SLIDING GLASS DOOR
• BACK DECK
• FIRST FLOOR HALF BATH

Property features AI

Finance

• Other: Lot is rectangular on a city street (lot dimensions approx. 17 x 109)
• Financial info: Pets allowed
• HOA & community: Crofton/Whitridge association with a $47 monthly fee covering insurance and snow removal

Exterior

• Parking: Attached 1-car garage with garage door opener; Assigned parking
• Utilities: Public water connected; Sewer connected; Cable available; Circuit breakers (electric)
• Home design: 2 stories; Resale property
• Construction: Cedar construction elements; Copper plumbing; Asphalt shingle roof; Full basement
• Exterior features: Deck; Open porch

Interior

• Kitchen: Dishwasher; Electric oven; Electric range; Microwave; Refrigerator; Disposal
• Bedrooms: Total of 4 rooms including entry foyer, family room and laundry (bedroom count not specified)
• Flooring: Carpet; Tile; Varies
• Bathrooms: 1 full bathroom; 1 half bathroom; 1 main level bathroom
• Heating & cooling: Gas forced air heating; Central air conditioning
• Interior features: Breakfast bar; Ceiling fan(s); Entrance foyer; Kitchen/family room combo; Sliding glass door(s); Window treatments; Drapes; Thermal windows
• Laundry & utility: Washer; Dryer; Laundry located in basement; Electric water heater

What this means for you Summary

Snapshot

• This is a 2-bed/1.5-bath townhouse listed at $190k.

Deal economics

• At list price, monthly cash flow is $298 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $190k).
• Cap rate 8.2% vs local median 3.4% in Fairport — 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 74/100 on livability (#301 in NY, #4,847 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, schools A; Watch: commute F.
• Fairport Central School District (suburban): math 55% / reading 66% proficiency, ranked #199 of 590 in NY (top 34%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 14% free/reduced lunch — higher-income household profile.
• Market conditions: Rents soft (-0.8%/yr); 186 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $6k 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 8 days on market — expect competitive offers; lowballing is unlikely to land.
• 3 sale attempts since 16y 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.
• Current owner paid $108k; list at $190k implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: property tax is 2.6% of price.

Recommended offer $189,900

Questions for the listing agent

1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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.
6. 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.
7. 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: 8.17%
• Cash-on-cash: 6.72%
• DSCR: 1.30
• GRM: 6.9

CMA / ARV

• ARV (on-the-fly): $206,000
• Comps found: 7

Show comp detail 7 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
86 Broxbourne Dr	0.09mi	2/1.5	1,020 (+2%)	4mo	$200,000	$196	89
57 Broxbourne Dr	0.11mi	2/1.5	976 (-2%)	8mo	$201,000	$206	84
26 Hanningfield Cir Cir	0.18mi	2/2.0	904 (-10%)	2mo	$261,000	$289	72
30 Broxbourne Dr	0.14mi	2/1.5	976 (-2%)	22mo	$203,000	$208	71
47 Bucklebury Hl	0.19mi	3/1.5 (+1)	1,144 (+14%)	1mo	$231,000	$202	61
4 Chesterton Ct	0.52mi	3/1.5 (+1)	1,136 (+14%)	0mo	$262,000	$231	48
6 Chesterton Ct	0.52mi	3/1.5 (+1)	1,136 (+14%)	18mo	$220,000	$194	33

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: -9.8%
• Equity multiple: 0.65×
• Total profit: $-18,405
• Equity at exit: $28,315

10-year hold

• IRR: -5.9%
• Equity multiple: 0.68×
• Total profit: $-17,076
• Equity at exit: $16,419

Cash invested: $53,172 (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.

Methodology + full state rankings →

ZIP-level market 14450

• Rents YoY: -0.8%
• Active inventory: 186
• Price-to-rent: 6.9×

Monthly cashflow live

• Estimated rent: $2,308 high
• Mortgage (P&I): −$996
• Tax from tax record: −$404 /mo · $4,847/yr
• Insurance: −$79
• HOA: −$47
• Vacancy / Maint / Mgmt: −$485
• Net cashflow: $298

Break-even live

Break-even rent $1,932

Max offer price $189,900

Occupancy floor 82%

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: $47,475
• Closing costs: $5,697
• Reserves months: —
• Total cash needed: —

Rent comps 5 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
131 Broxbourne Dr Fairport, NY	3.0	2.0	1110	$2,700	$2.43	10d	1	0.01mi
166 High St Unit B Fairport, NY	2.0	1.5	1300	$2,000	$1.54	24d	1	0.51mi
100 Ezra Xing Fairport, NY	2.0	2.0	1200	$2,868	$2.39	3d	1	1.34mi
1 White Pine Cir Fairport, NY	1.0–2.0	1.0	720	$1,521	$2.11	3d	1	1.39mi
6 Edendery Cir Fairport, NY	2.0	2.5	1064	$2,500	$2.35	3d	1	1.48mi

HOA detail

• Monthly dues: $47 · $564/yr
• Likely covers: electric

Listing history 6 events

1. 2026-06-18
   days on market $189,900 Active 8 DOM
2. 2026-06-17
   days on market $189,900 Active 7 DOM
3. 2026-06-16
   days on market $189,900 Active 6 DOM
4. 2026-06-15
   days on market $189,900 Active 5 DOM
5. 2026-06-13
   remarks 691-char remark
6. 2026-06-13
   listed $189,900 Active 3 DOM

ⓘ 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: $4,847 · $404/mo
• Projected year-2 tax: $4,847 · $404/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 3/10 Moderate
• 🌡 Heat 2/10 Low 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $27,702
• − Mortgage interest: −$10,637
• − Property taxes: −$4,847
• − Insurance: −$950
• − Repairs & maintenance: −$2,216
• − Management: −$2,216
• − HOA: −$564
• − Depreciation: −$5,524
• Taxable income: $747
• Est. tax owed @ 24.0%: −$179
• After-tax cash flow: $3,394/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: Fairport Central School District
• NCES district ID: 3610890
• Math proficiency: 55% ▼ -16.00%
• Reading proficiency: 66% ▲ 3.00%
• Median HH income: $74,981
• Composite: 53.84/100
• National rank: #1409
• State rank: #199 of 590 in NY

Livability — Fairport

• Score: 74/100
• State rank: #301
• US rank: #4847

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Monroe County · 674,131 people
• City population: 42,750
• Metro: Rochester, NY
• Population (ZIP): 42,750
• Household income: $109,466
• Rent vs Own: 23.0% rent · 77.0% own
• Severe rent burden: 843.0

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 (89%)
• Race & ethnicity: White 89% Two or more races 5% Hispanic / Latino 3% Asian 2% Black 2%
• Common ancestry: Romanian 6% Lithuanian 2% Iranian 2%
• Foreign-born: 6% · Canada, China, South Korea
• Languages at home: 94% English-only · Other Indo-European 1% Spanish 1% Other Asian/Pacific 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: ▼ -189.56%
• Current HPI: 270.7329
• Rent YoY: ▼ -0.84%
• Metro: Rochester, 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

+15725.0% since first listed

7 events — show timeline

• 2026-06-10 Listed $189,900 UNYREIS
• 2013-12-30 Sold (Public Records) $108,500 Public Records
• 2013-12-27 Sold (MLS) $108,500 UNYREIS
• 2013-10-09 Listed $109,900 UNYREIS
• 2011-01-05 Listing Removed — UNYREIS
• 2010-11-06 Sold (MLS) $1,200 UNYREIS
• 2010-09-15 Listed $1,200 UNYREIS

Property tax history

+3.6%/yr

Latest (2025): $4,847 · +16.0% YoY. Source: county tax records.