CashFlowRE
Sign in Sign up
140 Clark Rd
B+ Composite 76.0
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 +29.5/30.0
  • DSCR +10.0/10.0
  • Appreciation +8.9/10.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0

$110,000

140 Clark Rd · West Glens Falls, NY 12803
3 bd · 1.0 ba · 1,520 sqft · SingleFamily · 3 Days on market
Built 1963 Poor condition 0.64 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Multiple offers received. Highest and best offers are due by 5/14 at 11:00 AM. ATTENTION INVESTORS: 3-bedroom, 1-bath fixer-upper with endless potential! Located in the sought-after South Glens Falls school district, this rehab-ready home features a 2-car attached garage and is conveniently situated just 10 minutes from Interstate 87. With some creative vision and design, the layout offers the potential to transform into a spacious 4-bedroom, 2-bath home. Great opportunity for investors, flippers CASH BUYERS ONLY - ASSIGNMENT OF CONTRACT

Key facts

  • Rehab ready home
  • Attached garage
  • 0.64 acre lot

Tags

REHAB READY HOMEATTACHED GARAGE10 MINUTES FROM INTERSTATE 87

Property features AI

Exterior

  • Parking: Attached 2-car garage; Two total parking spaces
  • Utilities: Septic tank
  • Home design: Single family residence
  • Construction: Vinyl siding
  • Exterior features: Shingle roof; Other exterior features

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Bedrooms: Three bedrooms on the first floor; One additional room on the second floor (other use)
  • Bathrooms: One full bathroom on the first floor
  • Heating & cooling: Forced air heating (oil); Cooling present (unspecified type)
  • Interior features: Seven total rooms; Full unfinished basement
  • Laundry & utility: Laundry in basement

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/1.0-bath single-family listed at $110k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $394 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Cap rate 10.6% 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: South Glens Falls Senior High School (math 92% / reading 91%, grade A+, #197 of 1,100 statewide, top 18%, 908 students, 36% FRL).
  • Zoned-school proficiency averages 92% at this address vs 54% district-wide (+38 pts) — the actual schools serving this property are materially stronger than the South Glens Falls Central School District average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 32 active listings in the ZIP; 1,132 units permitted in Saratoga County in 2024 (378 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($761 loan paydown + $9k appreciation (7.9% local appreciation)).
  • Saratoga County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (7.9% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $110,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1963 — 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. 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
1.33%
Cap rate
10.60%
Cash-on-cash
15.37%
DSCR
1.68
GRM
6.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

7.89% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
31.8%
Equity multiple
3.26×
Total profit
$69,646
Equity at exit
$82,711
10-year hold
IRR
28.4%
Equity multiple
6.96×
Total profit
$183,429
Equity at exit
$163,368

Cash invested: $30,800 (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 12803

Home prices YoY
2.3%
Active inventory
32
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,461 medium interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$307
Net cashflow
$394

Break-even live

Break-even rent $962
Max offer price $110,000
Occupancy floor 68%

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
$27,500
Closing costs
$3,300
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 2 events

  1. 2026-05-14
    status Pending
  2. 2026-05-11
    listed $110,000 Active

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$17,538
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$1,403
− Management
−$1,403
− Depreciation
−$3,200
Taxable income
$3,170
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$761
After-tax cash flow
$3,972/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.

Condition & rehab AI · 13 photos

Poor 20/100 Extensive rehab

This fixer-upper home requires extensive repairs and maintenance, including a new roof, exterior siding, flooring, and HVAC system. Improvements to the exterior and interior will significantly increase its resale and rental value.

Repairs flagged

  • Major roof — The roof appears to have significant damage.
  • Major exterior siding — The exterior siding is peeling and in poor condition.
  • Major flooring — The flooring in the kitchen and living room appears worn and in need of replacement.
  • Major interior walls/paint — The interior walls and paint appear to be in poor condition, with peeling paint and discoloration.
  • Major HVAC system — The HVAC system appears to be in poor condition, with visible wear and tear on the electrical panel and components.
  • Major landscaping — The landscaping is overgrown and in poor condition, with weeds and debris visible.
  • Major foundation — The foundation appears to be in poor condition, with visible cracks and settling.

Value-add opportunities

  • Both landscaping and curb appeal — A well-maintained and attractive exterior can increase both resale and rental value.
  • Both HVAC system — A functional and energy-efficient HVAC system can improve comfort and reduce energy costs.
  • Both interior walls and paint — Fresh paint and a clean interior can make the home more appealing and increase its value.
  • Both roof and exterior siding — A new roof and siding can improve the home's appearance and increase its value.
  • Both flooring — New flooring can improve the home's appearance and increase its value.
  • Both foundation — A stable and well-maintained foundation can improve the home's structural integrity and increase its value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · The roof appears to have significant damage. Major $15,000–50,000
exterior siding · The exterior siding is peeling and in poor condition. Major $15,000–50,000
flooring · The flooring in the kitchen and living room appears worn and in need of replacement. Major $15,000–50,000
interior walls/paint · The interior walls and paint appear to be in poor condition, with peeling paint and discoloration. Major $15,000–50,000
HVAC system · The HVAC system appears to be in poor condition, with visible wear and tear on the electrical panel and components. Major $15,000–50,000
landscaping · The landscaping is overgrown and in poor condition, with weeds and debris visible. Major $15,000–50,000
foundation · The foundation appears to be in poor condition, with visible cracks and settling. Major $15,000–50,000
Total estimated repair cost · 7 items $105,000–350,000

Value-add ROI direction

  • Both landscaping and curb appeal — A well-maintained and attractive exterior can increase both resale and rental value.
  • Both HVAC system — A functional and energy-efficient HVAC system can improve comfort and reduce energy costs.
  • Both interior walls and paint — Fresh paint and a clean interior can make the home more appealing and increase its value.
  • Both roof and exterior siding — A new roof and siding can improve the home's appearance and increase its value.
  • Both flooring — New flooring can improve the home's appearance and increase its value.
  • Both foundation — A stable and well-maintained foundation can improve the home's structural integrity and increase its value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

Population (ZIP)
8,915

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 (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 3% Black 2%
Common ancestry
Lithuanian 8% Slovak 2% Romanian 2%
Foreign-born
1% · South Korea
Languages at home
97% English-only · Spanish 2% German/W. Germanic 0%

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
▲ 7.89%
Current HPI
349.2844
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

2 events — show timeline
  • 2026-05-14 Pending Global MLS
  • 2026-05-11 Listed $110,000 Global MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…