CashFlowRE
Sign in Sign up
64 Pease Rd
C Composite 58.67
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 +17.8/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.3/10.0
  • DSCR +5.6/10.0
  • Schools +5.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,995

64 Pease Rd · Greece, NY 14559
3 bd · 1.5 ba · 1,155 sqft · SingleFamily public records · 23 Days on market
Built 1958 0.25 ac lot $164/sqft · 31% below area Est $275k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * * * * * * * * * * * * * * * BRAND NEW TEAR OFF ROOF will be installed by 10/15/15 * * * * * * * * * * * USDA Mortgage enables you to buy this house with no down payment. Buy this house and enjoy some privacy. Why rent when you can own for much, much less? Want to have the rural feel while still being close to everything? This ranch backs up to a corn field giving it a very private feel. New furnace in 2010. Very low taxes and that doesn't even include the STAR discount if you qualify. All appliances including the newer front loading washer and dryer are included. Easy to show! 2 window AC units included.

Key facts

  • First floor laundry
  • Updated flooring
  • Single story living

Tags

FIRST FLOOR LAUNDRYSINGLE STORY LIVINGUPDATED FLOORING

Property features AI

Exterior

  • Parking: No garage; Driveway parking
  • Utilities: Public water connected; Septic tank sewer
  • Home design: One-story home; Existing construction
  • Construction: Brick and vinyl siding exterior; Asphalt shingle roof; Poured foundation and slab; Built as existing (year not specified)
  • Exterior features: Fully fenced yard; Gravel driveway; Shed(s) and storage

Interior

  • Kitchen: Gas oven; Gas range; Refrigerator; Granite counters
  • Bedrooms: 3 main-level bedrooms
  • Flooring: Carpet; Ceramic tile; Laminate; Tile; Varies
  • Bathrooms: 1 full bathroom; 1 half bathroom; 2 total main-level bathrooms
  • Heating & cooling: Gas forced-air heating; Central air conditioning; Gas water heater
  • Interior features: Eat-in kitchen; Separate/formal living room; Granite counters; Country kitchen; Kitchen/family room combo; Bedroom on main level; Has fireplace (1)
  • Laundry & utility: Washer; Dryer; Main-level laundry

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/1.5-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $156 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $187k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 3.7% in Greece — 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 79/100 on livability (#145 in NY, #2,223 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: schools D-, crime D-.
  • Spencerport Central School District (suburban): math 52% / reading 63% proficiency, ranked #248 of 590 in NY (top 42%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 73 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,169 units permitted in Monroe County in 2024 (591 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Monroe County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 16y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; list at $190k implies a 192% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $187,145 (1.5% below list)

Questions for the listing agent

  1. Built in 1958 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.13%
Cap rate
7.28%
Cash-on-cash
3.53%
DSCR
1.16
GRM
7.4

CMA / ARV

ARV (median comp)
$274,834
List price
$189,995
Delta
-30.87%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
84 Orchard Hills Dr 0.32mi 3/1.5 1,180 (+2%) 24mo $272,000 $231 62

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

5-year hold
IRR
-10.7%
Equity multiple
0.61×
Total profit
$-20,653
Equity at exit
$28,329
10-year hold
IRR
-1.2%
Equity multiple
0.92×
Total profit
$-4,460
Equity at exit
$16,427

Cash invested: $53,199 (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 14559

Home prices YoY
-31.7%
Active inventory
73
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$2,146 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$463 /mo · $5,556/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$451
Net cashflow
$156

Break-even live

Break-even rent $1,947
Max offer price $189,995
Occupancy floor 88%

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
$47,499
Closing costs
$5,700
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
49 Lianne Dr Rochester, NY 3.0 2.0 1281 $2,650 $2.07 2d 1 1.28mi

Listing history 14 events

  1. 2026-05-10
    status Active 567-char remark
  2. 2026-04-27
    listed $199,995 Active 567-char remark
  3. 2025-04-23
    listed $199,995 Active
  4. 2015-11-23
    historical
    Show marketing remark (648 chars)

    * * * * * * * * * * * * * * * * BRAND NEW TEAR OFF ROOF will be installed by 10/15/15 * * * * * * * * * * * USDA Mortgage enables you to buy this house with no down payment. Buy this house and enjoy some privacy. Why rent when you can own for much, much less? Want to have the rural feel while still being close to everything? This ranch backs up to a corn field giving it a very private feel. New furnace in 2010. Very low taxes and that doesn't even include the STAR discount if you qualify. All appliances including the newer front loading washer and dryer are included. Easy to show! 2 window AC units included.

  5. 2015-11-17
    soldstatus $65,000
  6. 2015-11-16
    soldstatus $65,000
    Show marketing remark (648 chars)

    * * * * * * * * * * * * * * * * BRAND NEW TEAR OFF ROOF will be installed by 10/15/15 * * * * * * * * * * * USDA Mortgage enables you to buy this house with no down payment. Buy this house and enjoy some privacy. Why rent when you can own for much, much less? Want to have the rural feel while still being close to everything? This ranch backs up to a corn field giving it a very private feel. New furnace in 2010. Very low taxes and that doesn't even include the STAR discount if you qualify. All appliances including the newer front loading washer and dryer are included. Easy to show! 2 window AC units included.

  7. 2015-08-27
    price $65,000
  8. 2015-07-27
    price $69,000
  9. 2015-06-30
    price $72,000
  10. 2015-06-16
    listed $65,000
    Show marketing remark (648 chars)

    * * * * * * * * * * * * * * * * BRAND NEW TEAR OFF ROOF will be installed by 10/15/15 * * * * * * * * * * * USDA Mortgage enables you to buy this house with no down payment. Buy this house and enjoy some privacy. Why rent when you can own for much, much less? Want to have the rural feel while still being close to everything? This ranch backs up to a corn field giving it a very private feel. New furnace in 2010. Very low taxes and that doesn't even include the STAR discount if you qualify. All appliances including the newer front loading washer and dryer are included. Easy to show! 2 window AC units included.

  11. 2014-06-16
    listed $79,995
  12. 2010-10-29
    soldstatus $67,000
  13. 2010-10-29
    soldstatus $67,000
  14. 2010-07-01
    listed $64,900

ⓘ 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
$5,556 · $463/mo
Projected year-2 tax
$5,556 · $463/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 (unshaded) · 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 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
$25,746
− Mortgage interest
−$10,643
− Property taxes
−$5,556
− Insurance
−$950
− Repairs & maintenance
−$2,060
− Management
−$2,060
− Depreciation
−$5,527
Taxable loss
−$1,049
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$252
After-tax cash flow
$2,129/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
Spencerport Central School District
NCES district ID
3627780
Math proficiency
52% ▼ -15.00%
Reading proficiency
63% ▲ 8.00%
Median HH income
$66,920
Composite
50.58/100
National rank
#1846
State rank
#248 of 590 in NY

Livability — Greece

Score
79/100
State rank
#145
US rank
#2223

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Monroe County · 674,131 people
City population
29,210
Metro
Rochester, NY
Population (ZIP)
17,200
Household income
$94,794
Rent vs Own
21.8% rent · 78.2% own
Severe rent burden
220.0

Population outlook (Monroe County) Hauer SSP2

Today (2025)
759,460 people
By 2030
757,154 · -0.3%
By 2040
740,644 · -2.5%
By 2050
714,443 · -5.9%
By 2075
645,883 · -15.0%
By 2100
547,084 · -28.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 4% Slovak 3% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
97% English-only · Russian/Polish/Slavic 2% Other Indo-European 1%

Political lean MEDSL · Monroe

2024 margin
D (+19.1) · D 59.5% · R 40.5%
2008→2024 swing
+1.4pp toward D · 2008: 17.7pp · 2024: 19.1pp
All cycles
2024: D+19.1 2020: D+21.0 2016: D+14.1 2012: D+17.4 2008: D+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -121.06%
Current HPI
260.3489
Rent YoY
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

+192.8% since first listed
16 events — show timeline
  • 2026-05-26 Pending UNYREIS
  • 2026-05-21 Price Changed $189,995 UNYREIS
  • 2026-05-10 Relisted UNYREIS
  • 2026-04-27 Listed $199,995 UNYREIS
  • 2025-04-23 Listed $199,995 UNYREIS
  • 2015-11-23 Listing Removed UNYREIS
  • 2015-11-17 Sold (Public Records) $65,000 Public Records
  • 2015-11-16 Sold (MLS) $65,000 UNYREIS
  • 2015-08-27 Price Changed $65,000 WNYREIS
  • 2015-07-27 Price Changed $69,000 WNYREIS
  • 2015-06-30 Price Changed $72,000 WNYREIS
  • 2015-06-16 Listed $65,000 UNYREIS
  • 2014-06-16 Listed $79,995 UNYREIS
  • 2010-10-29 Sold (Public Records) $67,000 Public Records
  • 2010-10-29 Sold (MLS) $67,000 UNYREIS
  • 2010-07-01 Listed $64,900 UNYREIS

Property tax history

+9.3%/yr

Latest (2025): $5,556 · +64.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…