CashFlowRE
Sign in Sign up
194 Genesee St Duplex
D Composite 41.61
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 +14.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.3/10.0
  • 1% rule +3.8/10.0
  • Livability +3.7/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,900

194 Genesee St · Auburn, NY 13021
4 bd · 0.0 ba · 7,811 sqft · MultiFamily public records · 115 Days on market
Built 1920 1.00 ac lot $45/sqft · at area comps Est $350k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Exceptional mixed-use investment opportunity in a prime Auburn location! This five-unit building at 194 W Genesee St sits just steps from downtown, offering outstanding visibility, convenience, and long-term upside potential. The property is currently configured as four residential apartments, with two units combined and utilized as a commercial office space. The space has the potential to be converted back to two separate apartments — creating the opportunity for a full five-unit residential income property and increased cash flow. Each unit features soaring ceilings that enhance the natural light and create a spacious, open feel rarely found in properties of this era. The building does require cosmetic updates and some improvements, but the fundamentals are strong — making it an ideal value-add opportunity for an investor looking to build equity and maximize returns. Major mechanical updates include all new furnaces, offering peace of mind and efficiency. Additional highlights include a one-car attached garage for storage and a large private parking lot accommodating six or more vehicles — a significant asset this close to downtown. With its flexible layout, prime location, strong rental potential, and room to add value, this property is a smart investment opportunity with substantial upside. Bring your vision and transform this into a high-performing income producer. This is a duplicate listing with MLS # S1663310

Key facts

  • Soaring ceilings
  • Natural light
  • Five-unit building

Tags

FIVE-UNIT BUILDINGPRIME AUBURN LOCATIONFOUR RESIDENTIAL APARTMENTSCOMMERCIAL OFFICE SPACESOARING CEILINGSNATURAL LIGHT

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 2 × 2-bed/?-bath units multifamily listed at $350k.

Deal economics

  • At list price, monthly cash flow is $63 ($760/yr) — positive. Per door: $32/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $308k (12.0% below list).
  • Recommended offer: $308k (12.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#298 in NY, #4,814 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, amenities D-, commute F.
  • Auburn City School District (town): math 31% / reading 39% proficiency, ranked #558 of 590 in NY (top 95%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 221 active listings in the ZIP; 161 units permitted in Cayuga County in 2024 (65 in 5+ unit buildings).
  • At $3,078/mo this rent would consume 61% of the median local household income ($61k/yr) (locally 1449% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Cayuga County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 115 days — a 9% lower offer ($318k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $90k; list at $350k implies a 289% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $307,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 115 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.88%
Cap rate
6.51%
Cash-on-cash
0.78%
DSCR
1.03
GRM
9.5

CMA / ARV

ARV (median comp)
$350,000
List price
$349,900
Delta
-0.03%
Verdict
FAIR
Comps
9 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-15.1%
Equity multiple
0.46×
Total profit
$-52,650
Equity at exit
$52,171
10-year hold
IRR
-6.5%
Equity multiple
0.59×
Total profit
$-40,589
Equity at exit
$30,253

Cash invested: $97,972 (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 13021

Home prices YoY
-22.4%
Active inventory
221
Price-to-rent
18.9×

Monthly cashflow live

Estimated rent
$3,078 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$388 /mo · $4,651/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$646
Net cashflow
$63

Break-even live

Break-even rent $2,998
Max offer price $349,900
Occupancy floor 93%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,078

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
$87,475
Closing costs
$10,497
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.

Listing history 19 events

  1. 2026-06-19
    days on market $349,900 Active 115 DOM
  2. 2026-06-18
    days on market $349,900 Active 114 DOM
  3. 2026-06-17
    days on market $349,900 Active 113 DOM
  4. 2026-06-16
    days on market $349,900 Active 112 DOM
  5. 2026-06-15
    days on market $349,900 Active 111 DOM
  6. 2026-06-14
    days on market $349,900 Active 109 DOM
  7. 2026-06-12
    days on market $349,900 Active 108 DOM
  8. 2026-06-09
    days on market $349,900 Active 105 DOM
  9. 2026-06-08
    days on market $349,900 Active 104 DOM
  10. 2026-06-07
    days on market $349,900 Active 103 DOM
  11. 2026-06-05
    days on market $349,900 Active 100 DOM
  12. 2026-06-03
    days on market $349,900 Active 99 DOM
  13. 2026-06-02
    days on market $349,900 Active 98 DOM
  14. 2026-06-01
    days on market $349,900 Active 97 DOM
  15. 2026-05-31
    days on market $349,900 Active 96 DOM
  16. 2026-05-30
    days on market $349,900 Active 95 DOM
  17. 2026-05-04
    price $374,900 1458-char remark
    Show marketing remark (1458 chars)

    Exceptional mixed-use investment opportunity in a prime Auburn location! This five-unit building at 194 W Genesee St sits just steps from downtown, offering outstanding visibility, convenience, and long-term upside potential. The property is currently configured as four residential apartments, with two units combined and utilized as a commercial office space. The space has the potential to be converted back to two separate apartments — creating the opportunity for a full five-unit residential income property and increased cash flow. Each unit features soaring ceilings that enhance the natural light and create a spacious, open feel rarely found in properties of this era. The building does require cosmetic updates and some improvements, but the fundamentals are strong — making it an ideal value-add opportunity for an investor looking to build equity and maximize returns. Major mechanical updates include all new furnaces, offering peace of mind and efficiency. Additional highlights include a one-car attached garage for storage and a large private parking lot accommodating six or more vehicles — a significant asset this close to downtown. With its flexible layout, prime location, strong rental potential, and room to add value, this property is a smart investment opportunity with substantial upside. Bring your vision and transform this into a high-performing income producer. This is a duplicate listing with MLS # S1663310

  18. 2026-02-24
    listed $399,900 Active 1458-char remark
    Show marketing remark (1458 chars)

    Exceptional mixed-use investment opportunity in a prime Auburn location! This five-unit building at 194 W Genesee St sits just steps from downtown, offering outstanding visibility, convenience, and long-term upside potential. The property is currently configured as four residential apartments, with two units combined and utilized as a commercial office space. The space has the potential to be converted back to two separate apartments — creating the opportunity for a full five-unit residential income property and increased cash flow. Each unit features soaring ceilings that enhance the natural light and create a spacious, open feel rarely found in properties of this era. The building does require cosmetic updates and some improvements, but the fundamentals are strong — making it an ideal value-add opportunity for an investor looking to build equity and maximize returns. Major mechanical updates include all new furnaces, offering peace of mind and efficiency. Additional highlights include a one-car attached garage for storage and a large private parking lot accommodating six or more vehicles — a significant asset this close to downtown. With its flexible layout, prime location, strong rental potential, and room to add value, this property is a smart investment opportunity with substantial upside. Bring your vision and transform this into a high-performing income producer. This is a duplicate listing with MLS # S1663310

  19. 1999-09-17
    soldstatus $90,000

ⓘ 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
$4,651 · $388/mo
Projected year-2 tax
$5,282 · $440/mo
Expected delta
+$631/yr (+$53/mo · 13.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$36,936
− Mortgage interest
−$19,600
− Property taxes
−$4,651
− Insurance
−$1,750
− Repairs & maintenance
−$2,955
− Management
−$2,955
− Depreciation
−$10,179
Taxable loss
−$5,153
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,237
After-tax cash flow
$1,997/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
Auburn City School District
NCES district ID
3603480
Math proficiency
31% ▼ -17.00%
Reading proficiency
39% ▲ 2.00%
Median HH income
$43,567
Composite
29.71/100
National rank
#6452
State rank
#558 of 590 in NY

Livability — Auburn

Score
74/100
State rank
#298
US rank
#4814

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Auburn, NY
County
Cayuga County · 37,247 people
City population
37,247
Metro
Auburn, NY
Population (ZIP)
37,247
Household income
$60,712
Rent vs Own
37.8% rent · 62.2% own
Severe rent burden
1449.0

Population outlook (Cayuga County) Hauer SSP2

Today (2025)
74,820 people
By 2030
72,402 · -3.2%
By 2040
66,917 · -10.6%
By 2050
61,007 · -18.5%
By 2075
48,047 · -35.8%
By 2100
34,512 · -53.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 7% Black 3% Hispanic / Latino 3%
Common ancestry
Romanian 8% Subsaharan African 3% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Cayuga

2024 margin
R (+13.0) · D 43.5% · R 56.5%
2008→2024 swing
-21.5pp toward R · 2008: 8.5pp · 2024: -13.0pp
All cycles
2024: R+13.0 2020: R+9.2 2016: R+13.2 2012: D+10.8 2008: D+8.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -97.53%
Current HPI
338.5537
Rent YoY
Metro
Auburn, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+316.6% since first listed
3 events — show timeline
  • 2026-05-04 Price Changed $374,900 CNYIS
  • 2026-02-24 Listed $399,900 CNYIS
  • 1999-09-17 Sold (Public Records) $90,000 Public Records

Property tax history

+0.0%/yr

Latest (2015): $4,651 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…