Duplex
501 Montrose Ave · Solvay, NY
Flood risk 3/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.1%
- 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 C- 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 +17.4/30.0
- ARV discount +13.4/15.0
- 1% rule +5.9/10.0
- DSCR +5.4/10.0
- 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
$299,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed
Listing remarks MLS
Are you in search of a low maintenance investment property? This property has a brand new roof and other cosmetic upgrades which saves you money. The building boasts 2 gorgeous apartments with paying tenants and a garage that holds 9 vehicles. The garage is currently rented out for $350 per month and this arrangement will end with the sale of the property. The building is located on a large corner lot near not far from shopping, dining and entertainment options. The home is on the Solvay Rental Registry and has been inspected by the Town Code Enforcement Officer. If you're a savvy investor make sure you take a look at 501 Montrose Ave.
Key facts
- 5,720 sq ft lot
- 3 garage spots
- Built 1930
Property features AI
Finance
- Financial info: Property configured as a 2-unit building; Each unit has separate gas meters (2) and a shared electric meter (1); Unit 1 currently rents for $1,800; Unit 2 currently rents for $1,600; Owner pays electricity, gas, heat, hot water and water; Operating expenses include water/sewer; Rents include electricity, heat, hot water and water
Exterior
- Parking: Detached garage with 3 garage spaces; Two or more paved parking spaces
- Utilities: Public water connected; Sewer connected
- Home design: Two-story property; Resale property; Aluminum siding exterior
- Construction: Aluminum siding construction; Existing (original) construction; 2 total stories
- Exterior features: Rectangular residential lot with 44 x 130 dimensions; City street frontage; Paved parking
Interior
- Kitchen: Each unit includes an eat-in kitchen
- Bedrooms: Two 2-bedroom units (each unit listed as 2 bedrooms)
- Flooring: Hardwood; Varies by area
- Bathrooms: Each unit has one full bathroom (2 full bathrooms total)
- Heating & cooling: Gas forced-air heating
- Interior features: Full basement; Hardwood and varied flooring
- Laundry & utility: Gas water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/1.0-bath units multifamily listed at $300k.
Deal economics
- At list price, monthly cash flow is $223 ($3k/yr) — positive. Per door: $111/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $300k).
- Recommended offer: $291k (3.0% below list) — sets the bar for market timing.
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: 52 active listings in the ZIP; solid renter incomes; 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).
- At $3,256/mo this rent would consume 46% of the median local household income ($85k/yr) (locally 222% 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 $2k of loan paydown is wiped out by about $9k 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.
Negotiation context
- It's been on market 50 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 15y 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 $255k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: property tax is 2.6% of price; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1930 — 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 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
- 1.09% ✓
- Cap rate
- 7.18%
- Cash-on-cash
- 3.18%
- DSCR
- 1.14
- GRM
- 7.7
CMA / ARV
- ARV (median comp)
- $345,064
- List price
- $299,900
- Delta
- -13.09%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 218-20 Avery Ave | 0.35mi | 6/2.0 | 2,784 (-4%) | 10mo | $341,000 | $122 | 68 |
| 313 Herkimer St | 0.65mi | 6/2.0 | 2,994 (+3%) | 1mo | $280,000 | $94 | 64 |
| 602 Tompkins St | 0.43mi | 6/2.0 | 2,624 (-10%) | 3mo | $265,000 | $101 | 61 |
| 806 Avery Ave | 0.59mi | 6/2.0 | 2,932 (+1%) | 18mo | $171,000 | $58 | 56 |
| 300 Whittier Ave | 0.71mi | 6/3.0 | 3,084 (+6%) | 18mo | $150,000 | $49 | 38 |
| 246 Coleridge Ave #48 | 0.74mi | 6/3.0 | 3,321 (+14%) | 18mo | $351,555 | $106 | 23 |
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
- -11.2%
- Equity multiple
- 0.59×
- Total profit
- $-34,194
- Equity at exit
- $44,716
- IRR
- -1.9%
- Equity multiple
- 0.87×
- Total profit
- $-10,622
- Equity at exit
- $25,930
Cash invested: $83,972 (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
ZIP-level market 13219
- Home prices YoY
- -20.6%
- Active inventory
- 52
- Price-to-rent
- 15.4×
Monthly cashflow live
- Estimated rent
- $3,256 high interval (Pro) →
- Mortgage (P&I)
- −$1,573
- Tax from tax record
- −$652 /mo · $7,823/yr
- Insurance
- −$125
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$684
- Net cashflow
- $223
Break-even live
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 1 | $3,256 |
| #1 | 2 | 1 | $1,628 |
| #2 | 2 | 1 | $1,628 |
| Total (2 units) | $3,256 | ||
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
- $74,975
- Closing costs
- $8,997
- 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 36 events
-
2026-06-18days on market $299,900 Active 50 DOM
-
2026-06-17days on market $299,900 Active 49 DOM
-
2026-06-16days on market $299,900 Active 48 DOM
-
2026-06-15days on market $299,900 Active 47 DOM
-
2026-06-14days on market $299,900 Active 45 DOM
-
2026-06-13days on market $299,900 Active 44 DOM
-
2026-06-10days on market $299,900 Active 42 DOM
-
2026-06-09days on market $299,900 Active 41 DOM
-
2026-06-08days on market $299,900 Active 40 DOM
-
2026-06-07days on market $299,900 Active 39 DOM
-
2026-06-02days on market $299,900 Active 34 DOM
-
2026-06-01days on market $299,900 Active 33 DOM
-
2026-05-31days on market $299,900 Active 32 DOM
-
2026-05-30days on market $299,900 Active 31 DOM
-
2026-05-14price $299,900 578-char remark
-
2026-04-29$309,900 Active 578-char remark
-
2023-12-01soldstatus $255,000
-
2023-11-17soldstatus $255,000 Closed Sale or Rented 644-char remark
Show marketing remark (644 chars)
Are you in search of a low maintenance investment property? This property has a brand new roof and other cosmetic upgrades which saves you money. The building boasts 2 gorgeous apartments with paying tenants and a garage that holds 9 vehicles. The garage is currently rented out for $350 per month and this arrangement will end with the sale of the property. The building is located on a large corner lot near not far from shopping, dining and entertainment options. The home is on the Solvay Rental Registry and has been inspected by the Town Code Enforcement Officer. If you're a savvy investor make sure you take a look at 501 Montrose Ave.
-
2023-10-04status Pending Sale 644-char remark
Show marketing remark (644 chars)
Are you in search of a low maintenance investment property? This property has a brand new roof and other cosmetic upgrades which saves you money. The building boasts 2 gorgeous apartments with paying tenants and a garage that holds 9 vehicles. The garage is currently rented out for $350 per month and this arrangement will end with the sale of the property. The building is located on a large corner lot near not far from shopping, dining and entertainment options. The home is on the Solvay Rental Registry and has been inspected by the Town Code Enforcement Officer. If you're a savvy investor make sure you take a look at 501 Montrose Ave.
-
2023-09-07historical Continue to Show- Under Contract 644-char remark
Show marketing remark (644 chars)
Are you in search of a low maintenance investment property? This property has a brand new roof and other cosmetic upgrades which saves you money. The building boasts 2 gorgeous apartments with paying tenants and a garage that holds 9 vehicles. The garage is currently rented out for $350 per month and this arrangement will end with the sale of the property. The building is located on a large corner lot near not far from shopping, dining and entertainment options. The home is on the Solvay Rental Registry and has been inspected by the Town Code Enforcement Officer. If you're a savvy investor make sure you take a look at 501 Montrose Ave.
-
2023-08-31$249,900 Active 644-char remark
Show marketing remark (644 chars)
Are you in search of a low maintenance investment property? This property has a brand new roof and other cosmetic upgrades which saves you money. The building boasts 2 gorgeous apartments with paying tenants and a garage that holds 9 vehicles. The garage is currently rented out for $350 per month and this arrangement will end with the sale of the property. The building is located on a large corner lot near not far from shopping, dining and entertainment options. The home is on the Solvay Rental Registry and has been inspected by the Town Code Enforcement Officer. If you're a savvy investor make sure you take a look at 501 Montrose Ave.
-
2023-04-04historical
-
2023-03-28historical Continue to Show- Under Contract
-
2023-03-24status Active
-
2023-02-20historical Continue to Show- Under Contract
-
2023-02-03$249,900 Active
-
2022-11-22soldstatus $185,000 Closed Sale or Rented
-
2022-11-16soldstatus $185,000
-
2022-11-03status Under Contract- Do Not Show
-
2022-10-12historical Continue to Show- Under Contract
-
2022-10-04status Active
-
2022-09-24historical Continue to Show- Under Contract
-
2022-09-21$185,000 Active
-
2012-01-20historical
-
2012-01-16soldstatus $79,785
-
2011-08-17$109,000
ⓘ 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
- $7,823 · $652/mo
- Projected year-2 tax
- $7,823 · $652/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 3/10 Moderate FEMA zone X (unshaded) · 10% 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
- $39,072
- − Mortgage interest
- −$16,799
- − Property taxes
- −$7,823
- − Insurance
- −$1,500
- − Repairs & maintenance
- −$3,126
- − Management
- −$3,126
- − Depreciation
- −$8,724
- Taxable loss
- −$2,025
- Est. tax savings @ 24.0%
- +$486
- After-tax cash flow
- $3,158/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)
- 14,744
- Household income
- $85,149
- Rent vs Own
- Severe rent burden
- 222.0
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 (87%)
- Race & ethnicity
- White 87% Two or more races 5% Hispanic / Latino 5% Black 4% Asian 1%
- Common ancestry
- Romanian 8% Lithuanian 4% Subsaharan African 3%
- Foreign-born
- 7% · Canada
- Languages at home
- 91% English-only · Russian/Polish/Slavic 3% Spanish 2% Arabic 1%
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
- ▼ -77.80%
- Current HPI
- 300.7211
- 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
+175.1% since first listed22 events — show timeline
- 2026-05-14 Price Changed $299,900 CNYIS
- 2026-04-29 Listed $309,900 CNYIS
- 2023-12-01 Sold (Public Records) $255,000 Public Records
- 2023-11-17 Sold (MLS) $255,000 CNYIS
- 2023-10-04 Pending — CNYIS
- 2023-09-07 Contingent — CNYIS
- 2023-08-31 Listed $249,900 CNYIS
- 2023-04-04 Listing Removed — CNYIS
- 2023-03-28 Contingent — CNYIS
- 2023-03-24 Relisted — CNYIS
- 2023-02-20 Contingent — CNYIS
- 2023-02-03 Listed $249,900 CNYIS
- 2022-11-22 Sold (MLS) $185,000 CNYIS
- 2022-11-16 Sold (Public Records) $185,000 Public Records
- 2022-11-03 Pending — CNYIS
- 2022-10-12 Contingent — CNYIS
- 2022-10-04 Relisted — CNYIS
- 2022-09-24 Contingent — CNYIS
- 2022-09-21 Listed $185,000 CNYIS
- 2012-01-20 Listing Removed — CNYIS
- 2012-01-16 Sold (MLS) $79,785 CNYIS
- 2011-08-17 Listed $109,000 CNYIS
Property tax history
+4.9%/yrLatest (2025): $7,823 · +17.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…