CashFlowRE
Sign in Sign up
66 Norma Dr
B- Composite 68.29
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • Schools +5.5/10.0
  • Condition / age +4.0/5.0
  • ARV discount +3.8/15.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$143,900

66 Norma Dr · Clark Mills, NY 13323
3 bd · 2.0 ba · 1,900 sqft · Manufactured · 4 Days on market
Built 2006 Good condition Est $133k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Carefree living in a premier manufactured park featuring 3BD 2BA, oversized living room, dining room spectacular kitchen, and den. Meticulous still seems brand new built in 2006, with 1900 sq. ft. of fabulous open space. Wonderful spot and in Clinton School District.

Key facts

  • Open floor plan
  • New hot water tank
  • One-level living

Tags

ONE-LEVEL LIVINGOPEN FLOOR PLANGENEROUS LIVING SPACESABUNDANCE OF STORAGENEW ROOFNEW HOT WATER TANK

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/2.0-bath manufactured listed at $144k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $589 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $144k).

Location & tenants

  • Location reads 71/100 on livability (#383 in NY) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, crime A; Watch: schools D-, amenities F, commute F.
  • Clinton Central School District (suburban): math 57% / reading 71% proficiency, ranked #185 of 590 in NY (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 41 active listings in the ZIP; 204 units permitted in Oneida County in 2024 (68 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $995 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Oneida County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $40k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 15y ago 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.
  • Current owner paid $52k; list at $144k implies a 177% gain — meaningful room to come down on a strong offer.
Recommended offer $143,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.39%
Cap rate
11.20%
Cash-on-cash
17.53%
DSCR
1.78
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$133,000
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
144 Anthony Ln 0.32mi 3/2.0 1,764 (-7%) 4mo $68,000 $39 70
320 Matthew Dr 0.22mi 3/2.0 1,716 (-10%) 12mo $125,000 $73 64
462 Susan Dr 0.12mi 3/2.0 1,736 (-9%) 21mo $120,000 $69 63
139 Royal Meadows Dr 0.60mi 3/2.0 1,792 (-6%) 5mo $126,000 $70 58
3 Hickory Dr 0.36mi 3/2.0 2,016 (+6%) 18mo $110,000 $55 58
7 Hickory Dr 0.36mi 3/2.0 1,736 (-9%) 14mo $122,500 $71 57
17 Hickory Dr 0.36mi 3/2.0 1,680 (-12%) 19mo $127,900 $76 48

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

Projected returns pro-forma

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

5-year hold
IRR
9.0%
Equity multiple
1.35×
Total profit
$14,202
Equity at exit
$21,456
10-year hold
IRR
18.2%
Equity multiple
2.51×
Total profit
$60,763
Equity at exit
$12,442

Cash invested: $40,292 (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 13323

Home prices YoY
-22.2%
Active inventory
41
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$2,004 medium interval (Pro) →
Mortgage (P&I)
$755
Tax est. 1.5%
$180 /mo · $2,158/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$421
Net cashflow
$589

Break-even live

Break-even rent $1,259
Max offer price $143,900
Occupancy floor 66%

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
$35,975
Closing costs
$4,317
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 4 events

  1. 2026-04-27
    status Pending
  2. 2026-04-23
    listed $143,900 Active
  3. 2011-08-24
    soldstatus $52,000 267-char remark
    Show marketing remark (267 chars)

    Carefree living in a premier manufactured park featuring 3BD 2BA, oversized living room, dining room spectacular kitchen, and den. Meticulous still seems brand new built in 2006, with 1900 sq. ft. of fabulous open space. Wonderful spot and in Clinton School District.

  4. 2011-04-04
    listed $58,000 267-char remark
    Show marketing remark (267 chars)

    Carefree living in a premier manufactured park featuring 3BD 2BA, oversized living room, dining room spectacular kitchen, and den. Meticulous still seems brand new built in 2006, with 1900 sq. ft. of fabulous open space. Wonderful spot and in Clinton School District.

ⓘ 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
$24,047
− Mortgage interest
−$8,061
− Property taxes
−$2,158
− Insurance
−$720
− Repairs & maintenance
−$1,924
− Management
−$1,924
− Depreciation
−$4,186
Taxable income
$5,074
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,218
After-tax cash flow
$5,846/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 · 1 photo

Good 80/100 Cosmetic rehab

This well-maintained, one-level manufactured home in the Applewood Community offers a good condition with minimal repairs needed. It is ready for a new owner to move in and enjoy.

Value-add opportunities

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and property value
  • Both New window treatments — Improves energy efficiency and aesthetics
  • Both New flooring in bathrooms — Enhances aesthetics and functionality

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and property value
  • Both New window treatments — Improves energy efficiency and aesthetics
  • Both New flooring in bathrooms — Enhances aesthetics and functionality

ⓘ 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
Clinton Central School District
NCES district ID
3607770
Math proficiency
57% ▼ -11.00%
Reading proficiency
71% ▲ 6.00%
Median HH income
$57,439
Composite
55.05/100
National rank
#1290
State rank
#185 of 590 in NY

Livability — Clark Mills

Score
71/100
State rank
#383
US rank
#6606

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
815
Population (ZIP)
11,014

Population outlook (Oneida County) Hauer SSP2

Today (2025)
225,223 people
By 2030
220,384 · -2.1%
By 2040
209,071 · -7.2%
By 2050
197,920 · -12.1%
By 2075
175,541 · -22.1%
By 2100
148,491 · -34.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 4% Two or more races 3% Asian 2%
Common ancestry
Romanian 8% Lithuanian 3% Italian 2%
Foreign-born
4% · Canada, China
Languages at home
94% English-only · Spanish 2% Other Asian/Pacific 1% Other Indo-European 1%

Political lean MEDSL · Oneida

2024 margin
Strong R (+21.3) · D 39.4% · R 60.6%
2008→2024 swing
-15.2pp toward R · 2008: -6.1pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+15.5 2016: R+21.1 2012: R+5.3 2008: R+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.30%
Current HPI
292.0471
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

+148.1% since first listed
4 events — show timeline
  • 2026-04-27 Pending CNYIS
  • 2026-04-23 Listed $143,900 CNYIS
  • 2011-08-24 Sold (MLS) $52,000 CNYIS
  • 2011-04-04 Listed $58,000 CNYIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…