3 bd · 1.0 ba ·
1,520 sqft ·
Built 1963
· SingleFamily
· Pending
· 3 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,461/mo
Mortgage (P&I)
−$577
Tax + insurance
−$183
HOA
−$0
Vac / Maint / Mgmt
−$307
Net cashflow
$394/mo
Annual
$4,733/yr
Cap rate
10.60%
Cash-on-cash
15.37%
DSCR
1.68
1% rule
1.33%
Cash to close
$30,800
Investor read
This is a 3-bed/1.0-bath single-family listed at $110k. Condition is rated poor.
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).
Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $9k of equity ($761 loan paydown + $9k appreciation (7.9% local appreciation)).
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).
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.
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.
Questions for listing agent
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
Repairs flagged (vision-AI assessment)
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.
CashFlowRE · CFR-R1SMMG8RAGGJ88
· Data 3 weeks agocashflowre.app · 2026-05-29