🏷️ Likely Rental
213 Freeman Ave · Solvay, NY
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $691 – $1,283
Heat risk 3/10 · Minor
- Hot days now (above 95°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- 0.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Livability +3.6/5.0
- Schools +3.1/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$159,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Back on market due to buyer not able to obtain financing. Lower level is vacant but could rent for about $1,100 per month. Upstairs tenant would like to stay and is current on rent. Great opportunity to own a duplex to add as an investment or live in one unit and rent out the other!
Key facts
- Fresh paint
- Front porch
- New flooring
Tags
Property features AI
Finance
- Other: One unit shows $1,200 monthly rent and is month-to-month
- Financial info: Owner pays electricity, heat, hot water and water (per listing); Property operates as a 2-unit multi-family; Two separate gas meters and two separate electric meters; Operating expenses include electric and water/sewer
Exterior
- Parking: Paved parking with two or more spaces
- Utilities: Public water (connected); Sewer connected; Electric service connected
- Home design: Two-story building; Existing construction
- Construction: Shake siding exterior; Asphalt shingle roof; Block foundation; Built as existing (year built: existing)
- Exterior features: Rectangular residential lot with 40x120 dimensions; Near public transit; City street frontage; Paved parking
Interior
- Kitchen: Gas water heater
- Bedrooms: Two 2-bedroom units (bedroom counts listed per unit)
- Flooring: Carpet; Hardwood; Laminate; Tile; Varies
- Bathrooms: Each unit has one full bathroom (two full bathrooms total)
- Heating & cooling: Gas forced-air heating
- Interior features: Full basement; Varied flooring including carpet, hardwood, laminate and tile
- Laundry & utility: In-unit laundry in one unit
Neighborhood map
What this means for you Summary
Snapshot
- This is a 6-bed/2.0-bath townhouse listed at $160k.
Deal economics
- At list price, monthly cash flow is $665 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $160k).
Location & tenants
- Location reads 72/100 on livability (#350 in NY) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: employment D+, crime D, amenities F.
- Solvay Union Free School District (suburban): math 31% / reading 42% proficiency, ranked #550 of 590 in NY (top 93%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 59 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).
- This rent runs 44% of the median local income ($68k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
- Onondaga County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
- At projected returns (-3.0% appreciation + 3.0% rent growth), your $45k 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.
- 10 sale attempts since 12y 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 $110k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: property tax is 3.1% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- Crime grade is D 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?
- 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.
Investment metrics
- 1% rule
- 1.57% ✓
- Cap rate
- 11.29%
- Cash-on-cash
- 17.83%
- DSCR
- 1.79
- GRM
- 5.3
CMA / ARV
- ARV (median comp)
- $207,224
- List price
- $159,900
- Delta
- -22.84%
- Verdict
- UNDERPRICED
- Comps
- 7 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 901 Willis Ave | 0.46mi | 6/2.0 | 1,812 (-5%) | 3mo | $145,000 | $80 | 67 |
| 915 Willis Ave | 0.41mi | 5/2.0 (-1) | 1,992 (+4%) | 14mo | $200,000 | $100 | 58 |
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
- IRR
- 9.4%
- Equity multiple
- 1.37×
- Total profit
- $16,638
- Equity at exit
- $23,842
- IRR
- 18.6%
- Equity multiple
- 2.56×
- Total profit
- $69,741
- Equity at exit
- $13,825
Cash invested: $44,772 (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
ZIP-level market 13209
- Home prices YoY
- -7.7%
- Active inventory
- 59
- Price-to-rent
- 5.3×
Monthly cashflow live
- Estimated rent
- $2,509 medium interval (Pro) →
- Mortgage (P&I)
- −$839
- Tax from tax record
- −$411 /mo · $4,934/yr
- Insurance
- −$67
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$527
- Net cashflow
- $665
Break-even live
Sensitivity live
| Price | -10% $756 | -5% $711 | +0% $665 | +5% $620 | +10% $575 |
|---|---|---|---|---|---|
| Rent | -10% $467 | -5% $566 | +0% $665 | +5% $765 | +10% $864 |
| Rate | -1.0pp $746 | -0.5pp $706 | base $665 | +0.5pp $624 | +1.0pp $582 |
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
- $39,975
- Closing costs
- $4,797
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 312 Hall Ave Solvay, NY | 5.0 | 2.5 | 1800 | $3,600 | $2.00 | 21d | 1 | 0.27mi |
Listing history 24 events
-
2026-05-16status Pending 613-char remark
-
2026-05-12$159,900 Active 613-char remark
-
2022-07-22soldstatus $110,000
-
2022-07-20soldstatus $110,000 Closed Sale or Rented 283-char remark
Show marketing remark (283 chars)
Back on market due to buyer not able to obtain financing. Lower level is vacant but could rent for about $1,100 per month. Upstairs tenant would like to stay and is current on rent. Great opportunity to own a duplex to add as an investment or live in one unit and rent out the other!
-
2022-06-10historical Continue to Show- Under Contract 283-char remark
Show marketing remark (283 chars)
Back on market due to buyer not able to obtain financing. Lower level is vacant but could rent for about $1,100 per month. Upstairs tenant would like to stay and is current on rent. Great opportunity to own a duplex to add as an investment or live in one unit and rent out the other!
-
2022-06-03status Active 283-char remark
Show marketing remark (283 chars)
Back on market due to buyer not able to obtain financing. Lower level is vacant but could rent for about $1,100 per month. Upstairs tenant would like to stay and is current on rent. Great opportunity to own a duplex to add as an investment or live in one unit and rent out the other!
-
2022-05-09Continue to Show- Under Contract 283-char remark
Show marketing remark (283 chars)
Back on market due to buyer not able to obtain financing. Lower level is vacant but could rent for about $1,100 per month. Upstairs tenant would like to stay and is current on rent. Great opportunity to own a duplex to add as an investment or live in one unit and rent out the other!
-
2022-05-09$110,000 283-char remark
Show marketing remark (283 chars)
Back on market due to buyer not able to obtain financing. Lower level is vacant but could rent for about $1,100 per month. Upstairs tenant would like to stay and is current on rent. Great opportunity to own a duplex to add as an investment or live in one unit and rent out the other!
-
2022-01-31historical
-
2022-01-24price $109,900
-
2022-01-24status Active
-
2022-01-12historical Continue to Show- Under Contract
-
2021-12-07$117,499 Active
-
2021-10-01historical
-
2021-08-30$109,990 Active
-
2021-08-14historical
-
2021-06-25price $119,900
-
2021-06-15$124,900 Active
-
2019-01-24soldstatus $68,000 Closed Sale or Rented
-
2019-01-24soldstatus $68,000
-
2018-11-30status Pending Sale
-
2018-08-31historical Continue to Show- Under Contract
-
2018-08-23$75,000 Active
-
2014-08-02$64,900
ⓘ 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
- $4,934 · $411/mo
- Projected year-2 tax
- $4,934 · $411/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 0% 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
- $30,103
- − Mortgage interest
- −$8,957
- − Property taxes
- −$4,934
- − Insurance
- −$800
- − Repairs & maintenance
- −$2,408
- − Management
- −$2,408
- − Depreciation
- −$4,652
- Taxable income
- $5,944
- Est. tax owed @ 24.0%
- −$1,427
- After-tax cash flow
- $6,558/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
- Solvay Union Free School District
- NCES district ID
- 3627150
- Math proficiency
- 31% ▼ -14.00%
- Reading proficiency
- 42% ▼ -4.00%
- Median HH income
- $47,163
- Composite
- 31.28/100
- National rank
- #6018
- State rank
- #550 of 590 in NY
Livability — Solvay
- Score
- 72/100
- State rank
- #350
- US rank
- #5913
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Solvay, NY
- County
- Onondaga County · 247,257 people
- Metro
- Syracuse, NY
- Population (ZIP)
- 12,714
- Household income
- $68,138
- Rent vs Own
- Severe rent burden
- 210.0
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
- Predominantly White (86%)
- Race & ethnicity
- White 86% Two or more races 6% Hispanic / Latino 6% Black 3%
- Hispanic origin (detail)
- Mexican 1% Puerto Rican 4%
- Common ancestry
- Romanian 11% Subsaharan African 6% Lithuanian 2%
- Foreign-born
- 11% · Canada, China
- Languages at home
- 87% English-only · Russian/Polish/Slavic 5% Spanish 3% Arabic 2%
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
- ▼ -27.23%
- Current HPI
- 326.7671
- 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 |
|---|---|---|
| Financial Services | 10 | $950B |
|
||
| Consumer Goods | 9 | $162B |
|
||
| Insurance | 4 | $225B |
|
||
| Telecommunications | 2 | $144B |
|
||
| Pharmaceuticals | 2 | $112B |
|
||
| Media / Entertainment | 2 | $69B |
|
||
Price history
+146.4% since first listed24 events — show timeline
- 2026-05-16 Pending — CNYIS
- 2026-05-12 Listed $159,900 CNYIS
- 2022-07-22 Sold (Public Records) $110,000 Public Records
- 2022-07-20 Sold (MLS) $110,000 CNYIS
- 2022-06-10 Contingent — CNYIS
- 2022-06-03 Relisted — CNYIS
- 2022-05-09 Listed — CNYIS
- 2022-05-09 Listed $110,000 CNYIS
- 2022-01-31 Listing Removed — CNYIS
- 2022-01-24 Price Changed $109,900 CNYIS
- 2022-01-24 Relisted — CNYIS
- 2022-01-12 Contingent — CNYIS
- 2021-12-07 Listed $117,499 CNYIS
- 2021-10-01 Listing Removed — CNYIS
- 2021-08-30 Listed $109,990 CNYIS
- 2021-08-14 Listing Removed — CNYIS
- 2021-06-25 Price Changed $119,900 CNYIS
- 2021-06-15 Listed $124,900 CNYIS
- 2019-01-24 Sold (Public Records) $68,000 Public Records
- 2019-01-24 Sold (MLS) $68,000 CNYIS
- 2018-11-30 Pending — CNYIS
- 2018-08-31 Contingent — CNYIS
- 2018-08-23 Listed $75,000 CNYIS
- 2014-08-02 Listed $64,900 CNYIS
Property tax history
+2.1%/yrLatest (2025): $4,934 · +12.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…