CashFlowRE
Sign in Sign up
708 Orwood Pl
C+ Composite 63.08
Why this score? — see what drove the C+ 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 +15.4/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • 1% rule +5.9/10.0
  • DSCR +4.7/10.0
  • Livability +4.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$174,900

708 Orwood Pl · Lyncourt, NY 13208
3 bd · 1.5 ba · 1,416 sqft · SingleFamily public records · 4 Days on market
Built 1950 6,500 sqft lot Est $228k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 708 Orwood Place- A charming cape cod in desirable Lyncourt featuring 3 bedrooms and 1.5 baths with a flexible layout and incredible storage throughout! The main level offers two spacious bedrooms and a full bathroom for convenient first-floor living. Upstairs, you’ll find a private third bedroom, half bath, and an additional bonus room perfect for a home office, guest room, playroom, or potential fourth bedroom. A fantastic bonus room off the garage adds even more versatile living space — ideal for family parties, hobbies, a mudroom, or additional lounge area. The basement also offers great potential for a future family room, home gym, or recreation space. Recent upg

Key facts

  • Newer furnace
  • Flexible layout
  • Bonus room

Tags

FLEXIBLE LAYOUTINCREDIBLE STORAGEPRIVATE THIRD BEDROOMBONUS ROOMNEWER FURNACECENTRAL A/C

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water connected; Sewer connected
  • Home design: Single-story home; Aluminum siding; Asphalt shingle roof; Block foundation; Resale property; City street frontage; Rectangular residential lot (approx. 0.1492 acres, 52 x 125)
  • Construction: Aluminum siding construction; Asphalt shingle roof; Block foundation; Year built: existing
  • Exterior features: Blacktop driveway; Fully fenced yard; Shed(s) / exterior storage; Full yard fencing

Interior

  • Kitchen: Dishwasher; Gas oven and gas range; Refrigerator; Freezer; Eat-in kitchen
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Hardwood; Carpet; Tile; Variable flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Gas forced air heating; Central air conditioning
  • Interior features: Eat-in kitchen; Home office; Basement recreation space; Full basement; Fireplace (1)
  • Laundry & utility: Washer and dryer in basement; Gas water heater

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 $175k.

Deal economics

  • At list price, monthly cash flow is $67 ($809/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).

Location & tenants

  • Location reads 82/100 on livability (#72 in NY, #1,075 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, amenities C-.
  • Lyncourt Union Free School District (suburban): math 33% / reading 30% proficiency, ranked #719 of 755 in NY (top 95%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 99 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).
  • At $1,901/mo this rent would consume 51% of the median local household income ($45k/yr) (locally 1437% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $17k appreciation (10.0% local appreciation)).
  • Onondaga County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $174,900

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.09%
Cap rate
6.76%
Cash-on-cash
1.65%
DSCR
1.07
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$227,976
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
215 Tower Ave 0.42mi 3/1.0 1,416 (0%) 3mo $241,500 $171 76
2908 Court St 0.25mi 3/2.0 1,312 (-7%) 2mo $170,000 $130 72
116 Berwick Rd N 0.47mi 3/2.0 1,349 (-5%) 0mo $232,500 $172 68
709 Darlington Rd 0.65mi 3/1.5 1,416 (0%) 3mo $207,000 $146 67
339 Orwood Pl 0.38mi 4/2.0 (+1) 1,320 (-7%) 5mo $226,000 $171 60
252 Medford Rd 0.66mi 4/2.0 (+1) 1,422 (+0%) 5mo $250,000 $176 58
303 Snyder Ave 0.35mi 3/1.0 1,225 (-14%) 4mo $220,000 $180 56
158 Darlington Rd 0.69mi 3/1.0 1,329 (-6%) 2mo $186,000 $140 54
129 Noble Ave 0.60mi 3/2.0 1,276 (-10%) 1mo $205,000 $161 53
308 Kenwick Dr 0.54mi 3/1.0 1,248 (-12%) 3mo $180,000 $144 50
263 Wayland Rd 0.65mi 3/1.5 1,267 (-10%) 3mo $200,000 $158 49
222 Maplehurst Ave 0.72mi 4/1.0 (+1) 1,248 (-12%) 6mo $110,000 $88 35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.5%
Equity multiple
3.04×
Total profit
$99,718
Equity at exit
$157,564
10-year hold
IRR
22.5%
Equity multiple
6.93×
Total profit
$290,608
Equity at exit
$339,792

Cash invested: $48,972 (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 13208

Home prices YoY
8.4%
Active inventory
99
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,901 high interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$444 /mo · $5,327/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$399
Net cashflow
$67

Break-even live

Break-even rent $1,815
Max offer price $174,900
Occupancy floor 91%

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
$43,725
Closing costs
$5,247
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.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
417 Hazelhurst Ave Syracuse, NY 2.0 1.0 1536 $1,250 $0.81 20d 1 0.65mi
423 Wendell Ter Syracuse, NY 4.0 1.0 1312 $2,500 $1.91 13d 1 0.78mi
297 Norwood Ave Syracuse, NY 3.0 1.0 1188 $2,050 $1.73 20d 1 0.92mi
225 Marlborough Rd Syracuse, NY 2.0 1.0 1040 $1,800 $1.73 13d 1 0.96mi
126 Woodruff Ave Syracuse, NY 3.0 1.0 1200 $1,675 $1.40 43d 1 1.03mi
1801 James St #2 Syracuse, NY 3.0 1.0 1244 $1,800 $1.45 13d 1 1.06mi
286 Ross Park Syracuse, NY 3.0 1.0 1100 $1,500 $1.36 44d 1 1.14mi
1618 James St #3 Syracuse, NY 2.0 1.0 1150 $2,200 $1.91 13d 1 1.21mi
202 Stafford Ave Syracuse, NY 3.0 1.0 1692 $1,800 $1.06 13d 1 1.21mi
204 Mariposa St Unit pvt house Syracuse, NY 3.0 1.0 1128 $2,137 $1.89 13d 1 1.35mi
106 Harrington St Syracuse, NY 3.0 1.0 1168 $1,875 $1.61 43d 1 1.39mi
2802 Lemoyne Ave Unit 1 Syracuse, NY 3.0 1.0 988 $1,700 $1.72 13d 1 1.47mi

Listing history 3 events

  1. 2026-05-31
    status $174,900 Pending 4 DOM
  2. 2026-05-30
    days on market $174,900 Active 4 DOM
  3. 2026-05-26
    listed $174,900 Active

ⓘ 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
$5,327 · $444/mo
Projected year-2 tax
$5,327 · $444/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$22,806
− Mortgage interest
−$9,797
− Property taxes
−$5,327
− Insurance
−$874
− Repairs & maintenance
−$1,825
− Management
−$1,825
− Depreciation
−$5,088
Taxable loss
−$1,929
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$463
After-tax cash flow
$1,272/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
Lyncourt Union Free School District
NCES district ID
3617940
Math proficiency
33% ▲ 3.00%
Reading proficiency
30% ▲ 5.00%
Median HH income
$44,650
Composite
29.71/100
National rank
#11736
State rank
#719 of 755 in NY

Livability — Lyncourt

Score
82/100
State rank
#72
US rank
#1075

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lyncourt, NY
County
Onondaga County · 247,257 people
City population
152,627
Metro
Syracuse, NY
Population (ZIP)
22,993
Household income
$44,712
Rent vs Own
50.8% rent · 49.2% own
Severe rent burden
1437.0

Population outlook (Onondaga County) Hauer SSP2

Today (2025)
467,894 people
By 2030
463,381 · -1.0%
By 2040
447,697 · -4.3%
By 2050
426,399 · -8.9%
By 2075
373,661 · -20.1%
By 2100
307,967 · -34.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 46% Black 24% Asian 14% Two or more races 10% Hispanic / Latino 6%
Hispanic origin (detail)
Puerto Rican 4% Dominican 1%
Common ancestry
Romanian 3% Swedish 3% Italian 1%
Foreign-born
22% · Vietnam, Philippines, Canada
Languages at home
70% English-only · Spanish 6% Other Asian/Pacific 5% Vietnamese 4%

Political lean MEDSL · Onondaga

2024 margin
D (+17.3) · D 58.6% · R 41.4%
2008→2024 swing
-3.0pp toward R · 2008: 20.3pp · 2024: 17.3pp
All cycles
2024: D+17.3 2020: D+20.6 2016: D+12.8 2012: D+21.1 2008: D+20.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 30.91%
Current HPI
399.3284
Rent YoY
Metro
Syracuse, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-26 Listed $174,900 CNYIS

Property tax history

+2.7%/yr

Latest (2025): $5,327 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…