CashFlowRE
Sign in Sign up
336 Gibson St Multi-family
B Composite 73.07
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 +4.7/10.0
  • Rent growth +4.6/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$399,900

336 Gibson St · Canandaigua, NY 14424
6 bd · None ba · 7,032 sqft · MultiFamily public records · 14 Days on market
Built 1900 0.65 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

RARE OPPORTUNITY!! TRUE CASH COW IN THE HEART OF THE HISTORIC TOWN OF CANANDAIGUA! THIS EXCEPTIONAL MULTI-UNIT INVESTMENT PROPERTY FEATURES SIX SPACIOUS TWO-BEDROOM RENTAL UNITS SITUATED ON OVER HALF AN ACRE, OFFERING STRONG INCOME POTENTIAL IN ONE OF THE FINGER LAKES' MOST SOUGHT-AFTER COMMUNITIES. A WRAPAROUND DRIVEWAY AND EXPANSIVE PARKING AREA PROVIDE ADDED CONVENIENCE FOR TENANTS AND VISITORS ALIKE. IDEALLY LOCATED NEAR THE VIBRANT SHOPS, RESTAURANTS, AND AMENITIES OF DOWNTOWN CANANDAIGUA, RESIDENTS ENJOY EASY ACCESS TO CANANDAIGUA LAKE, KERSHAW PARK, SONNENBERG GARDENS & MANSION, AND THE RENOWNED CMAC PERFORMING ARTS CENTER. WITH ITS PRIME LOCATION, CONSISTENT RENTAL APPEAL, AND

Key facts

  • Wraparound driveway
  • Near restaurants
  • Near vibrant shops

Tags

MULTI-UNIT INVESTMENT PROPERTYWRAPAROUND DRIVEWAYEXPANSIVE PARKING AREANEAR VIBRANT SHOPSNEAR RESTAURANTSNEAR KERSHAW PARK

Property features AI

Finance

  • Financial info: 6 total units; Gross income reported at $26,400; Operating expenses reported at $11,600 (includes fuel, insurance, maintenance structure, maintenance, trash, water/sewer); 7 separate electric meters; 1 separate gas meter

Exterior

  • Parking: Driveway with two parking spaces; No garage
  • Utilities: Public water connected; Sewer connected; Cable available; High-speed internet available
  • Home design: 2-story building; Resale property
  • Construction: Composite and wood siding; Asphalt roof; Existing structure
  • Exterior features: Gravel driveway; Rectangular residential lot; City street frontage; Lot dimensions approx. 125 x 226

Interior

  • Kitchen: Electric oven; Electric range; Refrigerator
  • Flooring: Carpet; Hardwood; Vinyl; Varies
  • Heating & cooling: Gas forced-air heating
  • Interior features: Thermal windows; Unfurnished
  • Laundry & utility: 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 6-bed/?-bath multifamily listed at $400k.

Deal economics

  • At list price, monthly cash flow is $4k ($50k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($9k rent vs $400k).
  • Cap rate 18.9% vs local median 3.4% in Canandaigua — 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 75/100 on livability (#243 in NY, #3,822 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, schools B+; Watch: employment C-, amenities F, health & safety D-.
  • Canandaigua City School District (suburban): math 50% / reading 59% proficiency, ranked #305 of 590 in NY (top 52%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+8.5%/yr); 223 active listings in the ZIP; solid renter incomes; 284 units permitted in Ontario County in 2024 (69 in 5+ unit buildings).
  • At $8,906/mo this rent would consume 134% of the median local household income ($80k/yr) (locally 737% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Ontario County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $112k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $155k; list at $400k implies a 158% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $399,900

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.23%
Cap rate
18.90%
Cash-on-cash
45.01%
DSCR
3.00
GRM
3.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
47.7%
Equity multiple
3.23×
Total profit
$249,958
Equity at exit
$59,626
10-year hold
IRR
55.5%
Equity multiple
7.94×
Total profit
$777,068
Equity at exit
$34,576

Cash invested: $111,972 (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 14424

Home prices YoY
-21.2%
Rents YoY
8.5%
Active inventory
223
Price-to-rent
22.5×

Monthly cashflow live

Estimated rent
$8,906 medium interval (Pro) →
Mortgage (P&I)
$2,097
Tax from tax record
$572 /mo · $6,861/yr
Insurance
$167
HOA
$0
Vacancy / Maint / Mgmt
$1,870
Net cashflow
$4,200

Break-even live

Break-even rent $3,589
Max offer price $399,900
Occupancy floor 48%

6-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (6 units) $8,906

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
$99,975
Closing costs
$11,997
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 11 events

  1. 2026-06-18
    days on market $399,900 Active 14 DOM
  2. 2026-06-17
    days on market $399,900 Active 13 DOM
  3. 2026-06-16
    days on market $399,900 Active 12 DOM
  4. 2026-06-15
    days on market $399,900 Active 11 DOM
  5. 2026-06-13
    days on market $399,900 Active 9 DOM
  6. 2026-06-13
    days on market $399,900 Active 8 DOM
  7. 2026-06-10
    days on market $399,900 Active 6 DOM
  8. 2026-06-09
    days on market $399,900 Active 5 DOM
  9. 2026-06-09
    days on market $399,900 Active 4 DOM
  10. 2026-06-07
    remarks 695-char remark
  11. 2026-06-07
    listed $399,900 Active 3 DOM

ⓘ 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
$6,861 · $572/mo
Projected year-2 tax
$6,861 · $572/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 ≥96°F today · 15 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
$106,872
− Mortgage interest
−$22,401
− Property taxes
−$6,861
− Insurance
−$2,000
− Repairs & maintenance
−$8,550
− Management
−$8,550
− Depreciation
−$11,633
Taxable income
$46,878
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$11,251
After-tax cash flow
$39,152/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
Canandaigua City School District
NCES district ID
3606330
Math proficiency
50% ▼ -10.00%
Reading proficiency
59% ▲ 4.00%
Median HH income
$56,375
Composite
47.09/100
National rank
#2335
State rank
#305 of 590 in NY

Livability — Canandaigua

Score
75/100
State rank
#243
US rank
#3822

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canandaigua, NY
County
Ontario County · 58,989 people
City population
28,786
Metro
Rochester, NY
Population (ZIP)
28,786
Household income
$79,778
Rent vs Own
34.8% rent · 65.2% own
Severe rent burden
737.0

Population outlook (Ontario County) Hauer SSP2

Today (2025)
111,230 people
By 2030
111,401 · +0.2%
By 2040
109,535 · -1.5%
By 2050
104,895 · -5.7%
By 2075
92,999 · -16.4%
By 2100
73,723 · -33.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 5% Two or more races 5% Black 1%
Common ancestry
Romanian 4% Iranian 4% Slovak 3%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 3% German/W. Germanic 1% Arabic 1%

Political lean MEDSL · Ontario

2024 margin
Toss-up / Even · D 49.4% · R 50.6%
2008→2024 swing
-1.0pp toward R · 2008: -0.1pp · 2024: -1.2pp
All cycles
2024: R+1.2 2020: R+0.0 2016: R+8.6 2012: R+1.6 2008: R+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.94%
Current HPI
263.755
Rent YoY
▲ 8.46%
Metro
Rochester, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+158.0% since first listed
2 events — show timeline
  • 2026-06-04 Listed $399,900 UNYREIS
  • 1993-05-14 Sold (Public Records) $155,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $6,861 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…