CashFlowRE
Sign in Sign up
213 Freeman Ave 🏷️ Likely Rental
B+ Composite 76.73
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

213 Freeman Ave · Solvay, NY 13209
6 bd · 2.0 ba · 1,916 sqft · Townhouse public records · 4 Days on market
Built 1900 4,800 sqft lot $83/sqft · 23% below area Est $207k · 23% under

🖨 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

FRONT DOORFRONT PORCHFRESH PAINTNEW FLOORINGOFF-STREET PARKING

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

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $159,900 price doesn't fit this home's estimated sale value (~$207,224) and the remarks read like a rental — treat the cards below with caution.

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.
Recommended offer $159,900

Questions for the listing agent

  1. Built in 1900 — 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. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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

5-year hold
IRR
9.4%
Equity multiple
1.37×
Total profit
$16,638
Equity at exit
$23,842
10-year hold
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
NYC rent stabilization (~1M units); 2019 HSTPA strengthened tenant rights; courts deeply backlogged.

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

Break-even rent $1,666
Max offer price $159,900
Occupancy floor 68%

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

AddressBedsBaths SqftRent$/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

  1. 2026-05-16
    status Pending 613-char remark
  2. 2026-05-12
    listed $159,900 Active 613-char remark
  3. 2022-07-22
    soldstatus $110,000
  4. 2022-07-20
    soldstatus $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!

  5. 2022-06-10
    historical 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!

  6. 2022-06-03
    status 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!

  7. 2022-05-09
    listed 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!

  8. 2022-05-09
    listed $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!

  9. 2022-01-31
    historical
  10. 2022-01-24
    price $109,900
  11. 2022-01-24
    status Active
  12. 2022-01-12
    historical Continue to Show- Under Contract
  13. 2021-12-07
    listed $117,499 Active
  14. 2021-10-01
    historical
  15. 2021-08-30
    listed $109,990 Active
  16. 2021-08-14
    historical
  17. 2021-06-25
    price $119,900
  18. 2021-06-15
    listed $124,900 Active
  19. 2019-01-24
    soldstatus $68,000 Closed Sale or Rented
  20. 2019-01-24
    soldstatus $68,000
  21. 2018-11-30
    status Pending Sale
  22. 2018-08-31
    historical Continue to Show- Under Contract
  23. 2018-08-23
    listed $75,000 Active
  24. 2014-08-02
    listed $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
combined federal + state — saved on this device
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

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

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
29.6% rent · 70.4% 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

Price history

+146.4% since first listed
24 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%/yr

Latest (2025): $4,934 · +12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…