CashFlowRE
Sign in Sign up
20 Clark Rd
D Composite 42.23
Why this score? — see what drove the D 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 +11.7/30.0
  • ARV discount +10.9/15.0
  • Schools +4.7/10.0
  • Livability +3.6/5.0
  • DSCR +3.4/10.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$359,900

20 Clark Rd · West Glens Falls, NY 12831
3 bd · 1.5 ba · 1,788 sqft · SingleFamily public records · 2 Days on market
Built 1962 0.60 ac lot $201/sqft · 8% below area Est $389k · 8% under

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

Listing remarks

You won't want to miss this beautifully maintained and thoughtfully updated split-level home on Clark Road! Offering 1,788 sq. ft. , three bedrooms, and one and a half bathrooms, this home has been meticulously cared for and is truly move-in ready. The heart of the home is the spacious, sun-drenched kitchen-featuring abundant cabinetry, stainless steel appliances, generous counter space, and plenty of room for gathering. Natural light pours in, creating a warm and inviting atmosphere that flows seamlessly into the main living areas. The cozy living room is anchored by a stunning corner fireplace, adding charm and comfort year-round. Step outside and enjoy the home's outdoor living spaces, i

Key facts

  • Large back deck
  • Split-level home
  • Private setting

Tags

SPLIT-LEVEL HOMESUN-DRENCHED KITCHENSTAINLESS STEEL APPLIANCESLARGE BACK DECKPRIVATE UPPER-LEVEL DECKPRIVATE SETTING

Property features AI

Exterior

  • Parking: Attached garage (1 garage space); Driveway parking, total of 6 parking spaces
  • Utilities: Septic tank
  • Home design: Single family residence; Updated/remodeled condition
  • Construction: Brick and vinyl siding exterior; Block foundation; Asphalt roof; Built/finished living area approximately 1,788
  • Exterior features: Deck; Private, landscaped lot

Interior

  • Kitchen: Dishwasher; Gas oven; Microwave; Refrigerator
  • Bedrooms: Primary bedroom on the second floor; Additional bedrooms on the second floor
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: One full bathroom on the second floor; One half bathroom on the first floor
  • Heating & cooling: Forced air heating (propane); Central air conditioning
  • Interior features: 9 total rooms; Updated/remodeled interior; Double pane windows; Wood-burning fireplace in the living room
  • Laundry & utility: Washer and dryer; Laundry located in the basement (common area)

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/1.5-bath single-family listed at $360k.

Deal economics

  • At list price, monthly cash flow is $-107 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $341k (5.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $287k (20.2% below list).
  • Recommended offer: $287k (20.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 2.4% in West Glens Falls — 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 71/100 on livability (#388 in NY) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: crime C-, cost of living C-, amenities F.
  • South Glens Falls Central School District (suburban): math 49% / reading 59% proficiency, ranked #307 of 590 in NY (top 52%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Ballard Elementary School (math 52% / reading 52%, grade C-, #988 of 2,108 statewide, top 49%, 309 students, 32% FRL); Oliver W Winch Middle School (math 32% / reading 50%, grade F, #402 of 729 statewide, top 56%, 668 students, 37% FRL); South Glens Falls Senior High School (math 92% / reading 91%, grade A+, #197 of 1,100 statewide, top 18%, 908 students, 36% FRL).
  • Market conditions: 115 active listings in the ZIP; solid renter incomes; 1,132 units permitted in Saratoga County in 2024 (378 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($100k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Saratoga County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 24y 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 $287,126 (20.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.80%
Cap rate
5.94%
Cash-on-cash
-1.27%
DSCR
0.94
GRM
10.4

CMA / ARV

ARV (median comp)
$389,307
List price
$359,900
Delta
-7.55%
Verdict
FAIR
Comps
7 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
20 Clark Rd 0.00mi 3/1.5 1,788 (0%) 0mo $389,000 $218 100

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-18.4%
Equity multiple
0.35×
Total profit
$-65,154
Equity at exit
$53,662
10-year hold
IRR
-10.8%
Equity multiple
0.35×
Total profit
$-65,607
Equity at exit
$31,118

Cash invested: $100,772 (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 12831

Home prices YoY
-12.8%
Active inventory
115
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,871 medium interval (Pro) →
Mortgage (P&I)
$1,887
Tax from tax record
$338 /mo · $4,055/yr
Insurance
$150
HOA
$0
Vacancy / Maint / Mgmt
$603
Net cashflow
$-107

Break-even live

Break-even rent $3,007
Max offer price $341,013
Occupancy floor 99%

Sensitivity live

Price -10% $97 -5% $-5 +0% $-107 +5% $-209 +10% $-311
Rent -10% $-334 -5% $-220 +0% $-107 +5% $7 +10% $120
Rate -1.0pp $74 -0.5pp $-15 base $-107 +0.5pp $-200 +1.0pp $-295

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
$89,975
Closing costs
$10,797
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 10 events

  1. 2026-05-03
    status Pending 1360-char remark
  2. 2026-05-01
    listed $359,900 Active 1360-char remark
  3. 2019-03-01
    historical
  4. 2014-06-02
    historical
  5. 2013-06-06
    listed $185,900
  6. 2013-06-06
    listed $185,900
  7. 2002-07-19
    soldstatus $135,000
  8. 2002-07-09
    soldstatus $135,000
  9. 2002-06-11
    historical
  10. 2002-05-23
    listed $139,333

ⓘ 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
$4,055 · $338/mo
Projected year-2 tax
$5,069 · $422/mo
Expected delta
+$1,014/yr (+$84/mo · 25.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 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
$34,455
− Mortgage interest
−$20,160
− Property taxes
−$4,055
− Insurance
−$1,800
− Repairs & maintenance
−$2,756
− Management
−$2,756
− Depreciation
−$10,470
Taxable loss
−$7,542
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,810
After-tax cash flow
$527/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
South Glens Falls Central School District
NCES district ID
3627240
Math proficiency
49% ▼ -9.00%
Reading proficiency
59% ▲ 12.00%
Median HH income
$59,015
Composite
46.93/100
National rank
#2363
State rank
#307 of 590 in NY

Livability — West Glens Falls

Score
71/100
State rank
#388
US rank
#6663

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saratoga County · 166,192 people
Metro
Albany-Schenectady-Troy, NY
Population (ZIP)
18,025
Household income
$100,024
Rent vs Own
22.8% rent · 77.2% own
Severe rent burden
497.0

Population outlook (Saratoga County) Hauer SSP2

Today (2025)
238,889 people
By 2030
243,681 · +2.0%
By 2040
249,118 · +4.3%
By 2050
248,638 · +4.1%
By 2075
241,675 · +1.2%
By 2100
213,150 · -10.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 3% Two or more races 3% Asian 1%
Common ancestry
Lithuanian 11% Romanian 4% Iranian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Saratoga

2024 margin
Toss-up / Even · D 50.9% · R 49.1%
2008→2024 swing
-1.6pp toward R · 2008: 3.4pp · 2024: 1.8pp
All cycles
2024: D+1.8 2020: D+5.4 2016: R+4.4 2012: D+2.1 2008: D+3.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -51.79%
Current HPI
351.6972
Rent YoY
Metro
Albany-Schenectady-Troy, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+179.2% since first listed
11 events — show timeline
  • 2026-06-17 Sold (MLS) $389,000 Global MLS
  • 2026-05-03 Pending Global MLS
  • 2026-05-01 Listed $359,900 Global MLS
  • 2019-03-01 Listing Removed Global MLS
  • 2014-06-02 Listing Removed Global MLS
  • 2013-06-06 Listed $185,900 Global MLS
  • 2013-06-06 Listed $185,900 Global MLS
  • 2002-07-19 Sold (Public Records) $135,000 Public Records
  • 2002-07-09 Sold (MLS) $135,000 Global MLS
  • 2002-06-11 Listing Removed Global MLS
  • 2002-05-23 Listed $139,333 Global MLS

Property tax history

+5.4%/yr

Latest (2025): $4,055 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…