CashFlowRE
Sign in Sign up
52 Parkridge Dr
D+ Composite 48.21
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).

  • ARV discount +15.0/15.0
  • Cash flow +9.5/30.0
  • Schools +7.5/10.0
  • Livability +4.7/5.0
  • 1% rule +3.9/10.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,900

52 Parkridge Dr · Pittsford, NY 14534
4 bd · 2.5 ba · 1,940 sqft · SingleFamily public records · 7 Days on market
Built 1965 0.41 ac lot Est $436k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

WELCOME TO 52 PARKRIDGE DRIVE! Meticulously cared for by its original owners since 1965, this classic Pittsford split-level is officially ready for its next chapter. Set in one of Pittsford's most established, neighborhood-focused settings, this property offers an unparalleled location with immediate access to local recreation and everyday conveniences. You are ideally situated just moments from the scenic trails of Powder Mills Park, in close proximity to Park Road Elementary School, and right down the street from the YMCA Camp Arrowhead. True pride of ownership shines through in the excellent structural care, featuring a newer central A/C system, updated mechanics, and vinyl replacement w

Key facts

  • Spacious yard
  • Premier location
  • Circular driveway

Tags

PREMIER LOCATIONSPACIOUS YARDUPDATED MECHANICAL SYSTEMSBUILT-IN IRRIGATION SYSTEMFENCED-IN OUTDOOR SPACECIRCULAR DRIVEWAY

Property features AI

Exterior

  • Parking: Attached 2-car garage; Circular driveway
  • Utilities: Public water connected; Sewer connected
  • Home design: 3-story home; Existing construction
  • Construction: Vinyl siding; Asphalt roof; Block foundation; Resale condition
  • Exterior features: Blacktop driveway; Patio; Pie-shaped residential lot; Lot dimensions approximately 136 x 138; City street frontage

Interior

  • Kitchen: Dishwasher; Disposal; Refrigerator; Eat-in kitchen
  • Bedrooms: Bedrooms not specified
  • Flooring: Carpet; Hardwood; Tile; Varied flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Gas forced-air heating; Central air conditioning
  • Interior features: Separate/formal dining room; Entrance foyer; Eat-in kitchen; Separate/formal living room; Primary bedroom with private bath; Partial basement; Recreation room; Family room; Living room; Basement
  • Laundry & utility: Washer; 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/2.5-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-245 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $307k (12.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $311k (11.0% below list).
  • Recommended offer: $307k (12.4% below list) — sets the bar for cash-flow.
  • Cap rate 5.5% vs local median 2.5% in Pittsford — 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 94/100 on livability (#1 in NY, #10 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, commute A+; Watch: cost of living D.
  • Pittsford Central School District (suburban): math 80% / reading 84% proficiency, ranked #34 of 590 in NY (top 6%) — strong family-tenant draw, lease renewals of 3-5y typical; only 2% free/reduced lunch — higher-income household profile.
  • Market conditions: 186 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 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 $2k of loan paydown is wiped out by about $10k 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

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $306,644 (12.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1965 — 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. Schools are A-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?
  5. 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?
  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
0.89%
Cap rate
5.45%
Cash-on-cash
-3.00%
DSCR
0.87
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$436,500
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2 Preston Cir 0.15mi 4/2.0 1,854 (-4%) 0mo $485,000 $262 83
28 Railroad Mills Rd 0.22mi 4/2.5 1,968 (+1%) 9mo $390,000 $198 80
2 Park Bluff Way 0.08mi 4/2.5 2,138 (+10%) 5mo $399,900 $187 75
16 Musket Ln 0.42mi 5/2.5 (+1) 1,944 (+0%) 0mo $490,500 $252 75
343 East St 0.67mi 4/2.0 1,936 (-0%) 6mo $435,000 $225 61
25 Kurt Rd 0.65mi 4/2.5 1,886 (-3%) 8mo $405,000 $215 59
29 Rosewood Dr 0.48mi 4/1.5 2,069 (+7%) 7mo $484,000 $234 57
5 Sugarwood Dr 0.58mi 4/2.5 1,764 (-9%) 2mo $505,000 $286 57
2 Burr Oak Dr 0.62mi 4/2.5 2,040 (+5%) 10mo $518,000 $254 54
1 Mill Valley Rd 0.58mi 5/2.5 (+1) 2,076 (+7%) 8mo $405,000 $195 50
308 Thornell Rd 0.64mi 4/2.5 1,764 (-9%) 9mo $365,000 $207 47
373 East St 0.62mi 5/2.5 (+1) 2,195 (+13%) 8mo $420,000 $191 38

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
-21.2%
Equity multiple
0.26×
Total profit
$-72,071
Equity at exit
$52,171
10-year hold
IRR
-14.6%
Equity multiple
0.16×
Total profit
$-81,934
Equity at exit
$30,253

Cash invested: $97,972 (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 14534

Active inventory
186
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$3,114 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$724 /mo · $8,688/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$654
Net cashflow
$-245

Break-even live

Break-even rent $3,424
Max offer price $306,644
Occupancy floor

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
$87,475
Closing costs
$10,497
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
23 Musket Ln Unit NA Pittsford, NY 4.0 2.5 2058 $2,900 $1.41 23d 1 0.44mi

Listing history 8 events

  1. 2026-06-17
    status $349,900 Pending 7 DOM
  2. 2026-06-17
    days on market $349,900 Active 7 DOM
  3. 2026-06-16
    days on market $349,900 Active 6 DOM
  4. 2026-06-15
    days on market $349,900 Active 5 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    days on market $349,900 Active 3 DOM
  7. 2026-06-13
    remarks 693-char remark
  8. 2026-06-13
    listed $349,900 Active 2 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
$8,688 · $724/mo
Projected year-2 tax
$8,688 · $724/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 1/10 Low
  • 🌡 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 · 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
$37,364
− Mortgage interest
−$19,600
− Property taxes
−$8,688
− Insurance
−$1,750
− Repairs & maintenance
−$2,989
− Management
−$2,989
− Depreciation
−$10,179
Taxable loss
−$8,830
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,119
After-tax cash flow
$-819/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
Pittsford Central School District
NCES district ID
3623160
Math proficiency
80% ▼ -4.00%
Reading proficiency
84% ▲ 7.00%
Median HH income
$106,940
Composite
74.75/100
National rank
#151
State rank
#34 of 590 in NY

Livability — Pittsford

Score
94/100
State rank
#1
US rank
#10

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Monroe County · 674,131 people
City population
33,230
Metro
Rochester, NY
Population (ZIP)
33,230
Household income
$143,694
Rent vs Own
9.6% rent · 90.4% own
Severe rent burden
398.0

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 (81%)
Race & ethnicity
White 81% Asian 8% Two or more races 6% Hispanic / Latino 4% Black 2%
Common ancestry
Romanian 5% Italian 4% Lithuanian 3%
Foreign-born
12% · Canada, China, South Korea
Languages at home
87% English-only · Other Indo-European 3% Chinese 2% Spanish 2%

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
▼ -232.40%
Current HPI
258.0726
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

1 event — show timeline
  • 2026-06-10 Listed $349,900 UNYREIS

Property tax history

+2.4%/yr

Latest (2025): $8,688 · +10.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…