CashFlowRE
Sign in Sign up
6714 Rome Westmoreland Rd
D Composite 44.47
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 +10.0/30.0
  • Schools +5.6/10.0
  • Livability +3.2/5.0
  • DSCR +2.9/10.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

6714 Rome Westmoreland Rd · Rome, NY 13440
3 bd · 1.0 ba · 924 sqft · SingleFamily public records · 16 Days on market
Built 1941 1.20 ac lot $206/sqft · 9% above area Est $233k · 19% under

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

Listing remarks

Welcome home to this inviting 4-bedroom property located in the Westmoreland Central School District — offering the space, comfort, and peaceful setting that so many buyers are searching for. With approximately 1,236 square feet of living space, this home provides a flexible layout perfect for first-time buyers, growing families, or anyone looking for extra room to spread out. Inside, you’ll find a warm and welcoming atmosphere with spacious bedrooms, a functional layout, and plenty of opportunity to make the home your own. The kitchen offers ample cabinet space and flows into the main living area, creating a comfortable everyday living space for relaxing or gathering with fami

Key facts

  • One car garage
  • Large yard
  • Storage shed

Tags

PEACEFUL STREAMLARGE YARDSCENIC BACKYARD SETTINGCONVENIENT LAUNDRY AREAONE CAR GARAGESTORAGE SHED

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: High-speed internet available; Circuit breaker electric; Septic tank; Well water
  • Home design: Single-story home; Resale property
  • Construction: Vinyl siding; Asphalt shingle roof; Block foundation; Existing structure
  • Exterior features: Blacktop driveway; Deck; Shed(s)/storage

Interior

  • Kitchen: Gas oven; Gas range; Dishwasher; Microwave; Refrigerator; Solid surface counters; Eat-in kitchen
  • Bedrooms: 2 main-level bedrooms
  • Flooring: Carpet; Hardwood; Laminate; Tile; Varied flooring
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Gas heating; Baseboard heating; Forced air; Hot water heating
  • Interior features: Ceiling fans; Eat-in kitchen; Separate/formal living room; Solid surface counters; Bedroom on main level; Full basement
  • 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/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $-113 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $170k (10.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $147k (22.5% below list).
  • Recommended offer: $147k (22.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#722 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Westmoreland Central School District (rural): math 61% / reading 68% proficiency, ranked #173 of 590 in NY (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Deforest A Hill Primary School (169 students, 0% FRL); Westmoreland Upper Elementary School (math 60% / reading 68%, grade B, #658 of 2,108 statewide, top 31%, 237 students, 0% FRL); Donald H Crane Junior/Senior High School (math 62% / reading 67%, grade B-, #776 of 1,100 statewide, top 73%, 414 students, 0% FRL) — zoned schools average 0% FRL vs 24% district-wide (24 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 278 active listings in the ZIP; 204 units permitted in Oneida County in 2024 (68 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.
  • Oneida County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y 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 $140k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $147,216 (22.5% 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 1941 — 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 F-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. 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
0.78%
Cap rate
5.58%
Cash-on-cash
-2.56%
DSCR
0.89
GRM
10.7

CMA / ARV

ARV (median comp)
$233,166
List price
$189,900
Delta
-18.56%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6954 Rome Oriskany Rd 0.44mi 3/1.0 1,050 (+14%) 9mo $284,500 $271 49

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
-20.6%
Equity multiple
0.29×
Total profit
$-37,999
Equity at exit
$28,315
10-year hold
IRR
-13.8%
Equity multiple
0.20×
Total profit
$-42,395
Equity at exit
$16,419

Cash invested: $53,172 (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 13440

Home prices YoY
-8.0%
Active inventory
278
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,472 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$202 /mo · $2,418/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$-113

Break-even live

Break-even rent $1,616
Max offer price $169,854
Occupancy floor

Sensitivity live

Price -10% $-6 -5% $-60 +0% $-113 +5% $-167 +10% $-221
Rent -10% $-230 -5% $-172 +0% $-113 +5% $-55 +10% $3
Rate -1.0pp $-18 -0.5pp $-65 base $-113 +0.5pp $-163 +1.0pp $-213

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
$47,475
Closing costs
$5,697
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 24 events

  1. 2026-06-21
    days on market $189,900 Active 16 DOM
  2. 2026-06-19
    days on market $189,900 Active 14 DOM
  3. 2026-06-18
    days on market $189,900 Active 13 DOM
  4. 2026-06-17
    days on market $189,900 Active 12 DOM
  5. 2026-06-16
    days on market $189,900 Active 11 DOM
  6. 2026-06-15
    days on market $189,900 Active 10 DOM
  7. 2026-06-14
    days on market $189,900 Active 8 DOM
  8. 2026-06-13
    days on market $189,900 Active 7 DOM
  9. 2026-06-10
    days on market $189,900 Active 5 DOM
  10. 2026-06-09
    days on market $189,900 Active 4 DOM
  11. 2026-06-08
    days on market $189,900 Active 3 DOM
  12. 2026-06-07
    pricedays on marketlisting id $189,900 Active 2 DOM
  13. 2026-06-03
    days on market $169,900 Active 8 DOM
  14. 2026-06-02
    days on market $169,900 Active 7 DOM
  15. 2026-06-01
    days on market $169,900 Active 6 DOM
  16. 2026-05-31
    days on market $169,900 Active 5 DOM
  17. 2026-05-30
    days on market $169,900 Active 4 DOM
  18. 2026-05-06
    listed $189,900 Active 675-char remark
  19. 2026-05-05
    historical
  20. 2026-04-24
    listed $189,900 Active
  21. 2022-06-30
    soldstatus $140,000
  22. 2022-06-17
    soldstatus $140,000 Closed Sale or Rented
  23. 2022-04-18
    status Under Contract- Do Not Show
  24. 2022-04-03
    listed $130,000 Active

ⓘ 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
$2,418 · $202/mo
Projected year-2 tax
$2,814 · $234/mo
Expected delta
+$396/yr (+$33/mo · 16.4%)

ⓘ 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 ≥94°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 · 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
$17,666
− Mortgage interest
−$10,637
− Property taxes
−$2,418
− Insurance
−$950
− Repairs & maintenance
−$1,413
− Management
−$1,413
− Depreciation
−$5,524
Taxable loss
−$4,690
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,126
After-tax cash flow
$-236/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
Westmoreland Central School District
NCES district ID
3631050
Math proficiency
61% ▼ -1.00%
Reading proficiency
68% ▲ 7.00%
Median HH income
$64,671
Composite
56.19/100
National rank
#1176
State rank
#173 of 590 in NY

Livability — Rome

Score
64/100
State rank
#722
US rank
#13676

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rome, NY
City population
41,418
Population (ZIP)
41,273

Population outlook (Oneida County) Hauer SSP2

Today (2025)
225,223 people
By 2030
220,384 · -2.1%
By 2040
209,071 · -7.2%
By 2050
197,920 · -12.1%
By 2075
175,541 · -22.1%
By 2100
148,491 · -34.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 7% Two or more races 6% Black 4% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Romanian 9% Lithuanian 4% Slovak 1%
Foreign-born
3% · Canada, China
Languages at home
94% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Oneida

2024 margin
Strong R (+21.3) · D 39.4% · R 60.6%
2008→2024 swing
-15.2pp toward R · 2008: -6.1pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+15.5 2016: R+21.1 2012: R+5.3 2008: R+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.58%
Current HPI
339.3589
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

+46.1% since first listed
11 events — show timeline
  • 2026-06-05 Listing Removed CNYIS
  • 2026-06-05 Listed $189,900 CNYIS
  • 2026-05-26 Listed $169,900 CNYIS
  • 2026-05-19 Listing Removed CNYIS
  • 2026-05-06 Listed $189,900 CNYIS
  • 2026-05-05 Listing Removed CNYIS
  • 2026-04-24 Listed $189,900 CNYIS
  • 2022-06-30 Sold (Public Records) $140,000 Public Records
  • 2022-06-17 Sold (MLS) $140,000 CNYIS
  • 2022-04-18 Pending CNYIS
  • 2022-04-03 Listed $130,000 CNYIS

Property tax history

+22.9%/yr

Latest (2025): $2,418 · +32.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…