CashFlowRE
Sign in Sign up
1897 Ridge Rd
D Composite 44.36
Why this score? — see what drove the D 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 +14.7/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • DSCR +4.5/10.0
  • 1% rule +3.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

1897 Ridge Rd · Ontario, NY 14519
4 bd · 2.0 ba · 1,724 sqft · Townhouse public records · 20 Days on market
Built 1910 8,712 sqft lot

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

Listing remarks MLS

Duplex- Apt 1 - has 1 Bedroom, kitchen , living room, stove & refrigerator, new hot water heater. Apt 2 - has 3 bedrooms, full bath, kitchen includes stove & refrigerator, formal dining room, living room, 1 floor laundry.

Key facts

  • Renovated property
  • Flexible layout
  • First floor laundry

Tags

RENOVATED PROPERTYFLEXIBLE LAYOUTDURABLE PLANK FLOORINGBRAND NEW CARPETINGSPACIOUS KITCHEN AREAFIRST FLOOR LAUNDRY

Property features AI

Finance

  • Other: Owner pays grounds care, snow removal, and trash collection; Rent may include gardener, snow removal, and trash collection
  • Financial info: Operating expenses include insurance, maintenance (structure), general maintenance, snow removal, and trash; Unit 1 rent: $1,100 (actual); Unit 2 rent: $1,800 (actual)

Exterior

  • Parking: Paved parking with two or more spaces
  • Utilities: Public water connected; Sewer connected; Cable available; Circuit breaker electrical service
  • Home design: Two-story property; Residential 2-unit building; Existing construction
  • Construction: Stone foundation; Vinyl siding; Blown-in insulation; Copper and PEX plumbing; Asphalt roof
  • Exterior features: Rectangular lot; Agricultural zoning; Main thoroughfare frontage

Interior

  • Kitchen: Unit 1: Refrigerator, Eat-in kitchen; Unit 2: Oven/Range, Refrigerator, Eat-in kitchen, Dining area with kitchen
  • Bedrooms: One 1-bedroom unit; One 3-bedroom unit
  • Flooring: Carpet; Luxury vinyl; Varies
  • Bathrooms: Two full bathrooms (total in building); Each unit has one full bathroom
  • Heating & cooling: Gas forced-air heating
  • Interior features: Thermal windows; Programmable thermostat
  • Laundry & utility: Unit 2: Washer and Dryer; 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 4-bed/2.0-bath townhouse listed at $240k.

Deal economics

  • At list price, monthly cash flow is $62 ($740/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $209k (13.0% below list).
  • Recommended offer: $209k (13.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.3% in Ontario — 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 71/100 on livability (#385 in NY) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, cost of living B+; Watch: commute D, amenities F, health & safety D-.
  • Wayne Central School District (suburban): math 57% / reading 68% proficiency, ranked #194 of 590 in NY (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Wayne Central Primary School (439 students, 38% FRL); Wayne Central Middle School (math 42% / reading 59%, grade C, #259 of 729 statewide, top 36%, 625 students, 39% FRL); Wayne Senior High School (math 92% / reading 98%, grade A+, #93 of 1,100 statewide, top 10%, 670 students, 37% FRL) — zoned schools average 38% FRL vs 22% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 87 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 259 units permitted in Wayne County in 2024 (90 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Wayne County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($236k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 14y 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 $80k; list at $240k implies a 200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $208,706 (13.0% below list)

Questions for the listing agent

  1. Built in 1910 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.87%
Cap rate
6.60%
Cash-on-cash
1.10%
DSCR
1.05
GRM
9.6

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
-14.6%
Equity multiple
0.48×
Total profit
$-34,959
Equity at exit
$35,770
10-year hold
IRR
-5.9%
Equity multiple
0.62×
Total profit
$-25,434
Equity at exit
$20,742

Cash invested: $67,172 (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 14519

Home prices YoY
-26.1%
Active inventory
87
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,087 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$229 /mo · $2,749/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$438
Net cashflow
$62

Break-even live

Break-even rent $2,009
Max offer price $239,900
Occupancy floor 92%

Sensitivity live

Price -10% $197 -5% $130 +0% $62 +5% $-6 +10% $-74
Rent -10% $-103 -5% $-21 +0% $62 +5% $144 +10% $227
Rate -1.0pp $182 -0.5pp $123 base $62 +0.5pp $-1 +1.0pp $-64

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
$59,975
Closing costs
$7,197
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1582 Ridge Rd Ontario, NY 3.0 1.5 1600 $1,800 $1.12 16d 1 0.78mi
6190 Stokely Creek Trl Ontario, NY 3.0 2.0 1491 $2,150 $1.44 45d 1 1.09mi
6186 Jackrabbit TRL Ontario, NY 2.0–3.0 2.0–2.5 1478 $2,550 $1.73 25d 1 1.37mi

Listing history 24 events

  1. 2026-06-21
    days on market $239,900 Active 20 DOM
  2. 2026-06-18
    days on market $239,900 Active 17 DOM
  3. 2026-06-17
    days on market $239,900 Active 16 DOM
  4. 2026-06-16
    days on market $239,900 Active 15 DOM
  5. 2026-06-15
    days on market $239,900 Active 14 DOM
  6. 2026-06-13
    days on market $239,900 Active 12 DOM
  7. 2026-06-13
    days on market $239,900 Active 11 DOM
  8. 2026-06-10
    days on market $239,900 Active 9 DOM
  9. 2026-06-09
    days on market $239,900 Active 8 DOM
  10. 2026-06-09
    days on market $239,900 Active 7 DOM
  11. 2026-06-07
    days on market $239,900 Active 6 DOM
  12. 2026-06-03
    days on market $239,900 Active 2 DOM
  13. 2026-06-01
    days on marketlisting id $239,900 Active 1 DOM
  14. 2026-05-31
    days on market $239,900 Active 11 DOM
  15. 2026-05-20
    listed $239,900 Active
  16. 2017-10-30
    soldstatus $80,000
  17. 2017-10-26
    soldstatus $80,000 Closed Sale or Rented 233-char remark
    Show marketing remark (233 chars)

    Duplex- Apt 1 - has 1 Bedroom, kitchen , living room, stove & refrigerator, new hot water heater. Apt 2 - has 3 bedrooms, full bath, kitchen includes stove & refrigerator, formal dining room, living room, 1 floor laundry.

  18. 2017-10-10
    status Pending Sale 233-char remark
    Show marketing remark (233 chars)

    Duplex- Apt 1 - has 1 Bedroom, kitchen , living room, stove & refrigerator, new hot water heater. Apt 2 - has 3 bedrooms, full bath, kitchen includes stove & refrigerator, formal dining room, living room, 1 floor laundry.

  19. 2017-09-06
    price $89,900 233-char remark
    Show marketing remark (233 chars)

    Duplex- Apt 1 - has 1 Bedroom, kitchen , living room, stove & refrigerator, new hot water heater. Apt 2 - has 3 bedrooms, full bath, kitchen includes stove & refrigerator, formal dining room, living room, 1 floor laundry.

  20. 2017-08-23
    listed $99,900 Active 233-char remark
    Show marketing remark (233 chars)

    Duplex- Apt 1 - has 1 Bedroom, kitchen , living room, stove & refrigerator, new hot water heater. Apt 2 - has 3 bedrooms, full bath, kitchen includes stove & refrigerator, formal dining room, living room, 1 floor laundry.

  21. 2013-06-19
    soldstatus $72,000 110-char remark
    Show marketing remark (110 chars)

    All freshly painted. Empty and ready for immediate occupancy for new owner. Newer roof and separate utilities.

  22. 2013-06-18
    soldstatus $72,000
  23. 2013-04-11
    listed $84,900 110-char remark
    Show marketing remark (110 chars)

    All freshly painted. Empty and ready for immediate occupancy for new owner. Newer roof and separate utilities.

  24. 2012-06-06
    listed $89,900

ⓘ 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
$2,749 · $229/mo
Projected year-2 tax
$3,402 · $283/mo
Expected delta
+$653/yr (+$54/mo · 23.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$25,045
− Mortgage interest
−$13,438
− Property taxes
−$2,749
− Insurance
−$1,200
− Repairs & maintenance
−$2,004
− Management
−$2,004
− Depreciation
−$6,979
Taxable loss
−$3,328
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$799
After-tax cash flow
$1,539/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
Wayne Central School District
NCES district ID
3630330
Math proficiency
57% ▼ -8.00%
Reading proficiency
68% ▲ 10.00%
Median HH income
$61,193
Composite
54.18/100
National rank
#1378
State rank
#194 of 590 in NY

Livability — Ontario

Score
71/100
State rank
#385
US rank
#6629

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ontario, NY
Population (ZIP)
12,487

Population outlook (Wayne County) Hauer SSP2

Today (2025)
85,662 people
By 2030
81,945 · -4.3%
By 2040
73,735 · -13.9%
By 2050
65,029 · -24.1%
By 2075
47,451 · -44.6%
By 2100
31,574 · -63.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 2% Black 1%
Common ancestry
Iranian 5% Romanian 4% Lithuanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Wayne

2024 margin
Strong R (+23.1) · D 38.5% · R 61.5%
2008→2024 swing
-13.2pp toward R · 2008: -9.9pp · 2024: -23.1pp
All cycles
2024: R+23.1 2020: R+19.6 2016: R+26.1 2012: R+9.3 2008: R+9.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.53%
Current HPI
242.3518
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

+166.9% since first listed
10 events — show timeline
  • 2026-05-20 Listed $239,900 UNYREIS
  • 2017-10-30 Sold (Public Records) $80,000 Public Records
  • 2017-10-26 Sold (MLS) $80,000 UNYREIS
  • 2017-10-10 Pending UNYREIS
  • 2017-09-06 Price Changed $89,900 UNYREIS
  • 2017-08-23 Listed $99,900 UNYREIS
  • 2013-06-19 Sold (MLS) $72,000 UNYREIS
  • 2013-06-18 Sold (Public Records) $72,000 Public Records
  • 2013-04-11 Listed $84,900 UNYREIS
  • 2012-06-06 Listed $89,900 UNYREIS

Property tax history

+1.3%/yr

Latest (2025): $2,749 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…