CashFlowRE
Sign in Sign up
143 &149 County Highway 29
C- Composite 52.04
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 +15.0/30.0
  • Appreciation +8.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.0/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$96,500

143 &149 County Highway 29 · Hobart, NY 13739
4 bd · 2.5 ba · 1,454 sqft · SingleFamily · 176 Days on market
Built 1930 0.40 ac lot ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Double the Charm in Kortright: Multi-Generational Retreat Experience the perfect blend of investment potential and small-town charm with this rare dual-residence property at 143-149 County Highway 29. Situated on a sprawling parcel in the heart of Delaware County, this listing features two distinct single-family homes, each boasting a classic two-story layout and four spacious bedrooms. This unique configuration is a dream for savvy investors seeking a high-yield rental or homeowners looking to "house hack" by living in one unit while the neighbor pays the mortgage. Step inside to find "old-world" character waiting to be reclaimed. Both residences are anchored by warm, natural woodwork and inviting living spaces that radiate history. While these homes are ready for a thoughtful renovation, the fundamentals are already in place: expansive decks for summer entertaining, cozy front porches for morning coffee, and the modern essential of high-speed internet for seamless remote work. Practical floor plans, including first-floor laundry rooms and efficient heating, ensure these homes are as functional as they are charming. The exterior offers a serene escape, with lush seating areas designed to soak in the scenic Kortright landscape. The property includes a versatile shed, perfect for a creative workshop or extra storage, and ample yard space for gardening or outdoor recreation. Whether you are envisioning a family compound, or a long-term rental investment, these homes provide the canvas for your next great venture. Bring your vision to the Catskills and unlock the endless possibilities of this double-value estate.

Key facts

  • Expansive decks
  • High-speed internet
  • Cozy front porches

Tags

MULTI-GENERATIONAL RETREATDUAL-RESIDENCE PROPERTYEXPANSIVE DECKSCOZY FRONT PORCHESHIGH-SPEED INTERNETFIRST-FLOOR LAUNDRY ROOMS

Property features AI

Finance

  • Other: Approximately 0.4-acre lot (road frontage listed)

Exterior

  • Parking: Stone driveway; Total of 3 parking spaces
  • Security: Security gate; Smoke detectors
  • Utilities: 100 amp electric service with circuit breakers; Shared well water; Septic tank
  • Home design: Single-family residence; Property listed as fixer condition; Level lot with road frontage
  • Construction: Clapboard and wood siding; Stone foundation
  • Exterior features: Front porch; Deck; Shed(s); Other exterior features

Interior

  • Kitchen: Range; Refrigerator; Two kitchens indicated (both on first floor)
  • Bedrooms: Multiple second-floor bedrooms (three listed); One bedroom labeled '#149' on second floor; One bedroom on second floor used as '#143' (associated with a kitchen reference)
  • Flooring: Vinyl; Wood; Laminate
  • Bathrooms: Two full bathrooms (one on first floor, one on second floor); One half bathroom on the first floor (also noted as laundry area)
  • Heating & cooling: Forced-air heating (oil); Cooling present (other type)
  • Interior features: High-speed internet; Ceiling paddle fan; Double-pane windows with wood frames
  • Laundry & utility: Washer hookup; Gas dryer hookup; Laundry located on the main/first level (half bath listed as laundry); Utility room on first floor

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 4-bed/2.5-bath single-family listed at $96k.

Deal economics

  • At list price, monthly cash flow is $3k ($32k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $96k).
  • Recommended offer: $85k (12.0% below list) — sets the bar for market timing.
  • Cap rate 39.2% vs local median 1.3% in Hobart — 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 60/100 on livability (#968 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+; Watch: schools D, crime F, amenities F.
  • Jefferson Central School District (rural): math 30% / reading 30% proficiency, ranked #723 of 755 in NY (top 96%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 15 active listings in the ZIP; 66 units permitted in Delaware County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($667 loan paydown + $7k appreciation (7.3% local appreciation)).
  • Delaware County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (7.3% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 176 days — a 12% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $84,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 176 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
4.35%
Cap rate
39.24%
Cash-on-cash
117.65%
DSCR
6.23
GRM
1.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

7.26% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.55×
Total profit
$204,054
Equity at exit
$68,536
10-year hold
IRR
Equity multiple
18.28×
Total profit
$466,864
Equity at exit
$131,723

Cash invested: $27,020 (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 13739

Home prices YoY
2.0%
Active inventory
15
Price-to-rent
1.9×

Monthly cashflow live

Estimated rent
$4,198 medium interval (Pro) →
Mortgage (P&I)
$506
Tax est. 1.5%
$121 /mo · $1,448/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$881
Net cashflow
$2,649

Break-even live

Break-even rent $844
Max offer price $96,500
Occupancy floor 32%

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
$24,125
Closing costs
$2,895
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 18 events

  1. 2026-06-18
    days on market $96,500 Active 176 DOM
  2. 2026-06-17
    days on market $96,500 Active 175 DOM
  3. 2026-06-16
    days on market $96,500 Active 174 DOM
  4. 2026-06-15
    days on market $96,500 Active 173 DOM
  5. 2026-06-13
    days on market $96,500 Active 171 DOM
  6. 2026-06-12
    days on market $96,500 Active 170 DOM
  7. 2026-06-09
    days on market $96,500 Active 167 DOM
  8. 2026-06-08
    days on market $96,500 Active 166 DOM
  9. 2026-06-07
    days on market $96,500 Active 165 DOM
  10. 2026-06-05
    days on market $96,500 Active 163 DOM
  11. 2026-06-04
    days on market $96,500 Active 161 DOM
  12. 2026-06-02
    days on market $96,500 Active 160 DOM
  13. 2026-06-01
    days on market $96,500 Active 159 DOM
  14. 2026-05-31
    days on market $96,500 Active 158 DOM
  15. 2026-03-26
    price $96,500 1658-char remark
    Show marketing remark (1658 chars)

    Double the Charm in Kortright: Multi-Generational Retreat Experience the perfect blend of investment potential and small-town charm with this rare dual-residence property at 143-149 County Highway 29. Situated on a sprawling parcel in the heart of Delaware County, this listing features two distinct single-family homes, each boasting a classic two-story layout and four spacious bedrooms. This unique configuration is a dream for savvy investors seeking a high-yield rental or homeowners looking to "house hack" by living in one unit while the neighbor pays the mortgage. Step inside to find "old-world" character waiting to be reclaimed. Both residences are anchored by warm, natural woodwork and inviting living spaces that radiate history. While these homes are ready for a thoughtful renovation, the fundamentals are already in place: expansive decks for summer entertaining, cozy front porches for morning coffee, and the modern essential of high-speed internet for seamless remote work. Practical floor plans, including first-floor laundry rooms and efficient heating, ensure these homes are as functional as they are charming. The exterior offers a serene escape, with lush seating areas designed to soak in the scenic Kortright landscape. The property includes a versatile shed, perfect for a creative workshop or extra storage, and ample yard space for gardening or outdoor recreation. Whether you are envisioning a family compound, or a long-term rental investment, these homes provide the canvas for your next great venture. Bring your vision to the Catskills and unlock the endless possibilities of this double-value estate.

  16. 2026-03-26
    price $96,500
    Show marketing remark (1658 chars)

    Double the Charm in Kortright: Multi-Generational Retreat Experience the perfect blend of investment potential and small-town charm with this rare dual-residence property at 143-149 County Highway 29. Situated on a sprawling parcel in the heart of Delaware County, this listing features two distinct single-family homes, each boasting a classic two-story layout and four spacious bedrooms. This unique configuration is a dream for savvy investors seeking a high-yield rental or homeowners looking to "house hack" by living in one unit while the neighbor pays the mortgage. Step inside to find "old-world" character waiting to be reclaimed. Both residences are anchored by warm, natural woodwork and inviting living spaces that radiate history. While these homes are ready for a thoughtful renovation, the fundamentals are already in place: expansive decks for summer entertaining, cozy front porches for morning coffee, and the modern essential of high-speed internet for seamless remote work. Practical floor plans, including first-floor laundry rooms and efficient heating, ensure these homes are as functional as they are charming. The exterior offers a serene escape, with lush seating areas designed to soak in the scenic Kortright landscape. The property includes a versatile shed, perfect for a creative workshop or extra storage, and ample yard space for gardening or outdoor recreation. Whether you are envisioning a family compound, or a long-term rental investment, these homes provide the canvas for your next great venture. Bring your vision to the Catskills and unlock the endless possibilities of this double-value estate.

  17. 2025-12-23
    listed $99,000 Active 1658-char remark
    Show marketing remark (1658 chars)

    Double the Charm in Kortright: Multi-Generational Retreat Experience the perfect blend of investment potential and small-town charm with this rare dual-residence property at 143-149 County Highway 29. Situated on a sprawling parcel in the heart of Delaware County, this listing features two distinct single-family homes, each boasting a classic two-story layout and four spacious bedrooms. This unique configuration is a dream for savvy investors seeking a high-yield rental or homeowners looking to "house hack" by living in one unit while the neighbor pays the mortgage. Step inside to find "old-world" character waiting to be reclaimed. Both residences are anchored by warm, natural woodwork and inviting living spaces that radiate history. While these homes are ready for a thoughtful renovation, the fundamentals are already in place: expansive decks for summer entertaining, cozy front porches for morning coffee, and the modern essential of high-speed internet for seamless remote work. Practical floor plans, including first-floor laundry rooms and efficient heating, ensure these homes are as functional as they are charming. The exterior offers a serene escape, with lush seating areas designed to soak in the scenic Kortright landscape. The property includes a versatile shed, perfect for a creative workshop or extra storage, and ample yard space for gardening or outdoor recreation. Whether you are envisioning a family compound, or a long-term rental investment, these homes provide the canvas for your next great venture. Bring your vision to the Catskills and unlock the endless possibilities of this double-value estate.

  18. 2025-12-23
    listed $99,000 Active
    Show marketing remark (1658 chars)

    Double the Charm in Kortright: Multi-Generational Retreat Experience the perfect blend of investment potential and small-town charm with this rare dual-residence property at 143-149 County Highway 29. Situated on a sprawling parcel in the heart of Delaware County, this listing features two distinct single-family homes, each boasting a classic two-story layout and four spacious bedrooms. This unique configuration is a dream for savvy investors seeking a high-yield rental or homeowners looking to "house hack" by living in one unit while the neighbor pays the mortgage. Step inside to find "old-world" character waiting to be reclaimed. Both residences are anchored by warm, natural woodwork and inviting living spaces that radiate history. While these homes are ready for a thoughtful renovation, the fundamentals are already in place: expansive decks for summer entertaining, cozy front porches for morning coffee, and the modern essential of high-speed internet for seamless remote work. Practical floor plans, including first-floor laundry rooms and efficient heating, ensure these homes are as functional as they are charming. The exterior offers a serene escape, with lush seating areas designed to soak in the scenic Kortright landscape. The property includes a versatile shed, perfect for a creative workshop or extra storage, and ample yard space for gardening or outdoor recreation. Whether you are envisioning a family compound, or a long-term rental investment, these homes provide the canvas for your next great venture. Bring your vision to the Catskills and unlock the endless possibilities of this double-value estate.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$50,371
− Mortgage interest
−$5,406
− Property taxes
−$1,448
− Insurance
−$482
− Repairs & maintenance
−$4,030
− Management
−$4,030
− Depreciation
−$2,807
Taxable income
$32,169
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$7,721
After-tax cash flow
$24,070/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
Jefferson Central School District
NCES district ID
3615720
Math proficiency
30% ▬ 0.00%
Reading proficiency
30% ▬ 0.00%
Median HH income
$50,778
Composite
29.11/100
National rank
#11892
State rank
#723 of 755 in NY

Livability — Hobart

Score
60/100
State rank
#968
US rank
#18965

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
792

Population outlook (Delaware County) Hauer SSP2

Today (2025)
42,668 people
By 2030
40,337 · -5.5%
By 2040
35,514 · -16.8%
By 2050
31,265 · -26.7%
By 2075
24,455 · -42.7%
By 2100
19,529 · -54.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Asian 2% Two or more races 1%
Common ancestry
Romanian 10% Portuguese 9% Slovak 9%
Foreign-born
4%
Languages at home
96% English-only · Spanish 1% German/W. Germanic 1% Tagalog/Filipino 1%

Political lean MEDSL · Delaware

2024 margin
R (+19.8) · D 40.1% · R 59.9%
2008→2024 swing
-14.6pp toward R · 2008: -5.2pp · 2024: -19.8pp
All cycles
2024: R+19.8 2020: R+18.4 2016: R+29.2 2012: R+9.6 2008: R+5.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.26%
Current HPI
361.1407
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

-2.5% since first listed
4 events — show timeline
  • 2026-03-26 Price Changed $96,500 UNYREIS
  • 2026-03-26 Price Changed $96,500 Global MLS
  • 2025-12-23 Listed $99,000 Global MLS
  • 2025-12-23 Listed $99,000 UNYREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…