CashFlowRE
Sign in Sign up
6707 Freeman Hollow Rd
B- Composite 69.33
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$67,000

6707 Freeman Hollow Rd · Bath, NY 14810
3 bd · 1.0 ba · 1,020 sqft · SingleFamily public records · 2 Days on market
Built 1970 0.37 ac lot ↓ 3% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits at 6707 Freeman Hollow Road! Situated on a spacious lot with a large backyard, multiple sheds, and a unique two-bay drive-through garage with independent electric, this property is packed with potential for an investor, flipper, or buyer ready to restore and reimagine a home with character. Inside, you’ll find three bedrooms and a generously sized living room, all featuring beautiful hardwood floors that add warmth and timeless appeal. The eat-in galley-style kitchen includes a sliding glass door leading to the outdoors, while the breezeway connecting the home and garage adds convenience and functionality. The property retains much of its original charm, but substan

Key facts

  • Multiple sheds
  • Large backyard
  • Original charm

Tags

LARGE BACKYARDTWO BAY DRIVE THROUGH GARAGEMULTIPLE SHEDSEAT IN GALLEY STYLE KITCHENORIGINAL CHARM

Property features AI

Exterior

  • Parking: Attached garage with electricity and workshop space; Shared driveway
  • Utilities: Well water; Septic tank
  • Home design: Single-story house; Existing/resale condition (fixer)
  • Construction: Frame construction; Block foundation; Asphalt architectural shingle roof
  • Exterior features: Shed/storage structure; Rectangular, rural lot (approx. 0.37 acres, 99 x 166)

Interior

  • Kitchen: Electric oven; Electric range
  • Bedrooms: 3 main-level bedrooms
  • Flooring: Carpet; Hardwood; Vinyl; Varied flooring
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Oil-fired hot water heating
  • Interior features: Eat-in kitchen; Separate/formal living room; Galley kitchen; Bedroom on main level; Full basement
  • Laundry & utility: Laundry 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/1.0-bath single-family listed at $67k.

Deal economics

  • At list price, monthly cash flow is $355 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $67k).
  • Cap rate 12.7% vs local median 3.6% in Bath — 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 68/100 on livability (#533 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, crime D-, amenities F.
  • Bath Central School District (town): math 38% / reading 44% proficiency, ranked #522 of 590 in NY (top 88%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 66 active listings in the ZIP; 196 units permitted in Steuben County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $463 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Steuben County population projected at -20% 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 $19k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price.
Recommended offer $67,000

Questions for the listing agent

  1. Built in 1970 — 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. 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?
  5. 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.
  6. 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.
  7. 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
1.67%
Cap rate
12.66%
Cash-on-cash
22.72%
DSCR
2.01
GRM
5.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
15.7%
Equity multiple
1.63×
Total profit
$11,827
Equity at exit
$9,990
10-year hold
IRR
24.4%
Equity multiple
3.11×
Total profit
$39,666
Equity at exit
$5,793

Cash invested: $18,760 (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 14810

Home prices YoY
-18.8%
Active inventory
66
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,119 medium interval (Pro) →
Mortgage (P&I)
$351
Tax from tax record
$149 /mo · $1,791/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$355

Break-even live

Break-even rent $669
Max offer price $67,000
Occupancy floor 63%

Sensitivity live

Price -10% $393 -5% $374 +0% $355 +5% $336 +10% $317
Rent -10% $267 -5% $311 +0% $355 +5% $399 +10% $444
Rate -1.0pp $389 -0.5pp $372 base $355 +0.5pp $338 +1.0pp $320

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
$16,750
Closing costs
$2,010
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 3 events

  1. 2026-05-20
    status Pending
  2. 2026-05-18
    listed $67,000 Active
  3. 2001-10-18
    soldstatus $69,000

ⓘ 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
$1,791 · $149/mo
Projected year-2 tax
$1,791 · $149/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥93°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$13,424
− Mortgage interest
−$3,753
− Property taxes
−$1,791
− Insurance
−$335
− Repairs & maintenance
−$1,074
− Management
−$1,074
− Depreciation
−$1,949
Taxable income
$3,448
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$828
After-tax cash flow
$3,435/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
Bath Central School District
NCES district ID
3604050
Math proficiency
38% ▼ -8.00%
Reading proficiency
44% ▲ 8.00%
Median HH income
$38,973
Composite
34.25/100
National rank
#5254
State rank
#522 of 590 in NY

Livability — Bath

Score
68/100
State rank
#533
US rank
#9644

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
11,412

Population outlook (Steuben County) Hauer SSP2

Today (2025)
93,062 people
By 2030
89,793 · -3.5%
By 2040
82,353 · -11.5%
By 2050
74,286 · -20.2%
By 2075
55,589 · -40.3%
By 2100
37,587 · -59.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Black 3% Two or more races 2% Hispanic / Latino 1%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
1%
Languages at home
98% English-only · German/W. Germanic 2%

Political lean MEDSL · Steuben

2024 margin
Solid R (+31.8) · D 34.1% · R 65.9%
2008→2024 swing
-15.0pp toward R · 2008: -16.8pp · 2024: -31.8pp
All cycles
2024: R+31.8 2020: R+29.6 2016: R+36.2 2012: R+16.4 2008: R+16.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.58%
Current HPI
193.0727
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

-2.9% since first listed
3 events — show timeline
  • 2026-05-20 Pending UNYREIS
  • 2026-05-18 Listed $67,000 UNYREIS
  • 2001-10-18 Sold (Public Records) $69,000 Public Records

Property tax history

-4.8%/yr

Latest (2025): $1,791 · -12.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…