4 bd · 0.0 ba ·
7,811 sqft ·
Built 1920
· MultiFamily
· Active
· 115 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,078/mo
Mortgage (P&I)
−$1,835
Tax + insurance
−$533
HOA
−$0
Vac / Maint / Mgmt
−$646
Net cashflow
$63/mo
Annual
$760/yr
Cap rate
6.51%
Cash-on-cash
0.78%
DSCR
1.03
1% rule
0.88%
Cash to close
$97,972
Investor read
This is a 2 × 2-bed/?-bath units multifamily listed at $350k.
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).
It's been on market 115 days — a 9% lower offer ($318k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $308k (12.0% below list) — sets the bar for 1% rule.
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.
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.
Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 221 active listings in the ZIP; 161 units permitted in Cayuga County in 2024 (65 in 5+ unit buildings).
Cayuga County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Current owner paid $90k; list at $350k implies a 289% gain — meaningful room to come down on a strong offer.
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.
Questions for listing agent
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?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
CashFlowRE · CFR-QPSGC9FBZRPBME
· Data 1 day agocashflowre.app · 2026-05-29