CashFlowRE
Sign in Sign up
65 Parkridge Ave Multi-family
B Composite 74.18
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 +29.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.1/10.0
  • Livability +3.9/5.0
  • Schools +3.3/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,950

65 Parkridge Ave · Buffalo, NY 14215
2 bd · 2.0 ba · 1,137 sqft · MultiFamily public records · 41 Days on market
Built 1920 3,360 sqft lot $97/sqft · 13% above area Est $152k · 28% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Handyman Special! Opportunity awaits with this property situated in a convenient neighborhood location at University Heights. This single-family home at 65 Parkridge Ave, Buffalo, NY 14215, offers an expansive layout with 4 bedrooms and 2 full bathrooms with a large backyard, perfect for outdoor activities, plus a convenient 2-car garage. The home is best suited for cash buyers or renovation loan products. Offering great potential for investors, flippers, or buyers looking to build equity, the property provides ample outdoor space and flexibility for future improvements or expansion. The property is being sold “as is. ” The seller will make no repairs or improvements to the prop

Key facts

  • Ample outdoor space
  • Large backyard
  • Expansive layout

Tags

LARGE BACKYARDAMPLE OUTDOOR SPACEEXPANSIVE LAYOUT

Property features AI

Exterior

  • Parking: Attached garage; Two garage spaces
  • Utilities: Electricity connected; Public water connected; Sewer connected
  • Home design: Single-story property; Vinyl siding; Existing/resale condition
  • Construction: Block foundation
  • Exterior features: Blacktop driveway; Rectangular residential lot; Near public transit; City street/right-of-way frontage; Second garage (additional structure)

Interior

  • Kitchen: Gas water heater
  • Bedrooms: One main-level bedroom
  • Flooring: Laminate; Vinyl; Varies
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Gas forced-air heating
  • Interior features: Living/Dining room; Other (see remarks); Full basement
  • 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 2-bed/2.0-bath multifamily listed at $110k.

Deal economics

  • At list price, monthly cash flow is $401 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 8.0% in Buffalo — 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 77/100 on livability (#195 in NY, #3,011 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: crime F, employment D-.
  • Buffalo City School District (urban): math 41% / reading 40% proficiency, ranked #535 of 590 in NY (top 91%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 239 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,244 units permitted in Erie County in 2024 (563 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($45k/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 $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 0.7% rent growth), your $31k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $30k; list at $110k implies a 268% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,651 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is F 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 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
1.21%
Cap rate
10.67%
Cash-on-cash
15.63%
DSCR
1.70
GRM
6.9

CMA / ARV

ARV (median comp)
$152,373
List price
$109,950
Delta
-27.87%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
95 Westminster Ave 0.61mi 3/2.0 (+1) 1,270 (+12%) 12mo $109,500 $86 37

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 · 0.67% rent growth · sell at horizon

5-year hold
IRR
4.0%
Equity multiple
1.15×
Total profit
$4,621
Equity at exit
$16,394
10-year hold
IRR
11.4%
Equity multiple
1.80×
Total profit
$24,760
Equity at exit
$9,506

Cash invested: $30,786 (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 14215

Home prices YoY
-30.0%
Rents YoY
0.7%
Active inventory
239
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,333 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$30 /mo · $357/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$401

Break-even live

Break-even rent $825
Max offer price $109,950
Occupancy floor 65%

Sensitivity live

Price -10% $463 -5% $432 +0% $401 +5% $370 +10% $339
Rent -10% $296 -5% $348 +0% $401 +5% $454 +10% $506
Rate -1.0pp $456 -0.5pp $429 base $401 +0.5pp $372 +1.0pp $343

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
$27,488
Closing costs
$3,298
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
140 Parkridge Ave Buffalo, NY 3.0 1.0 990 $1,500 $1.52 44d 1 0.13mi
190 Manhattan Ave Buffalo, NY 2.0 1.0 724 $1,200 $1.66 44d 1 0.42mi
220 Dartmouth Ave Buffalo, NY 2.0 1.0 1000 $1,100 $1.10 24d 1 0.53mi
97 Davidson Ave Buffalo, NY 3.0 1.0 925 $1,495 $1.62 2d 1 0.56mi
263 Minnesota Ave Unit Upper Buffalo, NY 3.0 1.0 1242 $1,500 $1.21 15d 1 0.64mi
89 Lasalle Ave Buffalo, NY 1.0–4.0 1.0–4.0 1024 $1,585 $1.55 2d 10 0.68mi
90 Sussex St Unit 2 Buffalo, NY 2.0 1.0 1000 $1,000 $1.00 44d 1 0.70mi
265 Lisbon Ave Unit 2 Buffalo, NY 3.0 1.0 1200 $1,400 $1.17 44d 1 0.71mi
2939 Main St Buffalo, NY 1.0–2.0 1.0–2.0 562 $1,999 $3.55 4d 1 0.72mi
92 Lasalle Ave Unit 1 Buffalo, NY 2.0 1.0 1000 $1,150 $1.15 44d 1 0.72mi
222 Lisbon Ave Unit Upper Buffalo, NY 3.0 1.0 1400 $1,400 $1.00 44d 1 0.74mi
74 Dorris Ave Buffalo, NY 3.0 1.0 1200 $1,450 $1.21 44d 1 0.78mi
17 Proctor Ave Unit 1 Buffalo, NY 2.0 1.0 900 $1,100 $1.22 44d 1 0.83mi
40 Lisbon Ave Unit Upper Buffalo, NY 2.0 1.0 1057 $1,500 $1.42 12d 1 0.86mi
507 Lisbon Ave Unit 2 Buffalo, NY 2.0 1.0 850 $1,050 $1.24 44d 1 0.87mi
26 Custer St Buffalo, NY 2.0 1.0 1000 $1,300 $1.30 44d 1 0.97mi
2532 Main St Apt 7 Buffalo, NY 2.0 1.0 850 $1,300 $1.53 44d 1 1.04mi
76 Vernon Pl Unit Upper Buffalo, NY 3.0 1.0 1190 $1,595 $1.34 15d 1 1.08mi
76 Vernon Pl Unit Lower Buffalo, NY 3.0 1.0 1190 $1,445 $1.21 15d 1 1.08mi
34 Fairfield St Unit Upper Rear Buffalo, NY 1.0 1.0 800 $1,100 $1.38 15d 1 1.09mi
160 Courtland Ave Buffalo, NY 2.0 1.0 810 $1,025 $1.27 15d 1 1.12mi
249 Newburgh Ave Unit 2 Buffalo, NY 2.0 1.0 930 $1,300 $1.40 44d 1 1.24mi
2 Angle St Buffalo, NY 2.0 1.0 725 $1,212 $1.67 15d 2 1.25mi
61 Courtland Ave Unit Lower Buffalo, NY 2.0 1.0 1000 $1,300 $1.30 44d 1 1.31mi
163 Carmel Rd Buffalo, NY 3.0 1.0 1400 $1,800 $1.29 4d 1 1.34mi
585 Crescent Ave Buffalo, NY 1.0 1.0 1175 $1,700 $1.45 12d 1 1.46mi

Listing history 17 events

  1. 2026-06-21
    pricedays on market $109,950 Active 41 DOM
  2. 2026-06-18
    days on market $109,900 Active 38 DOM
  3. 2026-06-17
    days on market $109,900 Active 37 DOM
  4. 2026-06-16
    days on market $109,900 Active 36 DOM
  5. 2026-06-15
    days on market $109,900 Active 35 DOM
  6. 2026-06-13
    days on market $109,900 Active 33 DOM
  7. 2026-06-13
    days on market $109,900 Active 32 DOM
  8. 2026-06-10
    days on market $109,900 Active 30 DOM
  9. 2026-06-09
    days on market $109,900 Active 29 DOM
  10. 2026-06-08
    days on market $109,900 Active 28 DOM
  11. 2026-06-07
    days on market $109,900 Active 27 DOM
  12. 2026-06-03
    days on market $109,900 Active 23 DOM
  13. 2026-06-02
    days on market $109,900 Active 22 DOM
  14. 2026-06-01
    days on market $109,900 Active 21 DOM
  15. 2026-05-31
    days on market $109,900 Active 20 DOM
  16. 2026-05-11
    listed $109,900 Active 1314-char remark
  17. 1993-03-30
    soldstatus $29,900

ⓘ 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
$357 · $30/mo
Projected year-2 tax
$1,107 · $92/mo
Expected delta
+$751/yr (+$63/mo · 210.5%)

ⓘ 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 ≥93°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$15,996
− Mortgage interest
−$6,159
− Property taxes
−$357
− Insurance
−$550
− Repairs & maintenance
−$1,280
− Management
−$1,280
− Depreciation
−$3,199
Taxable income
$3,173
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$762
After-tax cash flow
$4,050/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
Buffalo City School District
NCES district ID
3605850
Math proficiency
41% ▲ 11.00%
Reading proficiency
40% ▲ 7.00%
Median HH income
$31,665
Composite
33.17/100
National rank
#5544
State rank
#535 of 590 in NY

Livability — Buffalo

Score
77/100
State rank
#195
US rank
#3011

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Buffalo, NY
County
Erie County · 714,559 people
City population
440,021
Metro
Buffalo-Cheektowaga, NY
Population (ZIP)
42,524
Household income
$44,955
Rent vs Own
50.0% rent · 50.0% own
Severe rent burden
2873.0

Population outlook (Erie County) Hauer SSP2

Today (2025)
933,037 people
By 2030
935,181 · +0.2%
By 2040
928,531 · -0.5%
By 2050
905,725 · -2.9%
By 2075
834,037 · -10.6%
By 2100
708,033 · -24.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (67%)
Race & ethnicity
Black 67% White 15% Asian 7% Hispanic / Latino 6% Two or more races 6%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Romanian 4% Lithuanian 1% Italian 1%
Foreign-born
9% · Canada, China
Languages at home
88% English-only · Other Indo-European 4% Spanish 4% Chinese 1%

Political lean MEDSL · Erie

2024 margin
Lean D (+9.7) · D 54.8% · R 45.2%
2008→2024 swing
-7.9pp toward R · 2008: 17.5pp · 2024: 9.7pp
All cycles
2024: D+9.7 2020: D+14.7 2016: D+4.8 2012: D+15.6 2008: D+17.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -126.29%
Current HPI
295.2966
Rent YoY
▲ 0.67%
Metro
Buffalo-Cheektowaga, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+267.6% since first listed
2 events — show timeline
  • 2026-05-11 Listed $109,900 WNYREIS
  • 1993-03-30 Sold (Public Records) $29,900 Public Records

Property tax history

+11.4%/yr

Latest (2025): $357 · +72.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…