CashFlowRE
Sign in Sign up
5516 Babbit Dr
C Composite 59.43
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 +21.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • 1% rule +6.2/10.0
  • Appreciation +5.1/10.0
  • Schools +4.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$99,000

5516 Babbit Dr · Pike, NY 14536
3 bd · 2.0 ba · 1,008 sqft · Manufactured public records · 19 Days on market
Built 1995 4.26 ac lot

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

Listing remarks MLS

1995 Singlewide Mobile Home located on a country setting on 4+ acres in Portageville. Home has 1000 sq ft living area including 3 BR and 2 full baths. Asphalt shingled roof, new windows, detached 24x30 2 car garage w concreate floor and 24x50 Pole Barn (Shop) both garages have electric. Walking distance to NYS DEC Footpaths to Wiscoy Creek Public Fishing Access.

Key facts

  • Great farming land
  • 1st floor laundry
  • Large 4.26 acres

Tags

LARGE 4.26 ACRESGREAT FARMING LANDLARGE BARN1ST FLOOR LAUNDRYVILLAGE OWNED ELECTRIC PLANALL APPLIANCES INCLUDED

Property features AI

Exterior

  • Parking: Detached garage with electricity and storage; 4 garage spaces
  • Utilities: Well water; Septic tank sewer
  • Home design: Single-story home; Single wide mobile home body type; Existing condition; Asphalt roof; Pillar/post/pier foundation
  • Construction: Frame construction; Asphalt roof; Built as existing structure
  • Exterior features: Gravel driveway; Barn(s); Greenhouse; Outbuilding; Shed(s); Additional storage structures; Rectangular residential lot; Road frontage on a city street and main thoroughfare

Interior

  • Kitchen: Gas oven; Gas range; Range hood; Dishwasher; Refrigerator; Exhaust fan; Eat-in kitchen
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Laminate; Tile; Varies
  • Bathrooms: 2 full bathrooms (2 on the main level)
  • Heating & cooling: Forced air heating with propane and electric options; Window cooling units
  • Interior features: Ceiling fans; Eat-in kitchen; Storage; Bath in primary bedroom; Main level primary suite; Programmable thermostat; Workshop
  • Laundry & utility: Washer; Dryer; Laundry on the main level

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/2.0-bath manufactured listed at $99k.

Deal economics

  • At list price, monthly cash flow is $145 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#1,024 in NY) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D+, schools F, crime F.
  • Letchworth Central School District (rural): math 52% / reading 57% proficiency, ranked #318 of 590 in NY (top 54%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 3 active listings in the ZIP; 83 units permitted in Wyoming County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $905 of equity ($684 loan paydown + $221 appreciation (0.2% local appreciation)).
  • Wyoming County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.2% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 16y 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 $50k; list at $99k implies a 98% gain — meaningful room to come down on a strong offer.
Recommended offer $97,515 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.12%
Cap rate
8.05%
Cash-on-cash
6.26%
DSCR
1.28
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.22% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.5%
Equity multiple
1.27×
Total profit
$7,404
Equity at exit
$29,856
10-year hold
IRR
10.5%
Equity multiple
2.18×
Total profit
$32,666
Equity at exit
$36,786

Cash invested: $27,720 (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 14536

Home prices YoY
0.1%
Active inventory
3
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,104 medium interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$167 /mo · $2,009/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$145

Break-even live

Break-even rent $921
Max offer price $99,000
Occupancy floor 82%

Sensitivity live

Price -10% $201 -5% $173 +0% $145 +5% $117 +10% $89
Rent -10% $57 -5% $101 +0% $145 +5% $188 +10% $232
Rate -1.0pp $195 -0.5pp $170 base $145 +0.5pp $119 +1.0pp $93

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
$24,750
Closing costs
$2,970
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 15 events

  1. 2026-04-28
    status Pending
  2. 2026-04-08
    listed $99,000 Active
  3. 2023-12-27
    status Pending
  4. 2023-11-13
    status Pending Sale
  5. 2023-11-01
    status Under Contract- Do Not Show
  6. 2023-09-26
    listed $114,900 Active
  7. 2019-01-28
    historical 367-char remark
    Show marketing remark (367 chars)

    1995 Singlewide Mobile Home located on a country setting on 4+ acres in Portageville. Home has 1000 sq ft living area including 3 BR and 2 full baths. Asphalt shingled roof, new windows, detached 24x30 2 car garage w concreate floor and 24x50 Pole Barn (Shop) both garages have electric. Walking distance to NYS DEC Footpaths to Wiscoy Creek Public Fishing Access.

  8. 2019-01-28
    soldstatus $50,000
    Show marketing remark (367 chars)

    1995 Singlewide Mobile Home located on a country setting on 4+ acres in Portageville. Home has 1000 sq ft living area including 3 BR and 2 full baths. Asphalt shingled roof, new windows, detached 24x30 2 car garage w concreate floor and 24x50 Pole Barn (Shop) both garages have electric. Walking distance to NYS DEC Footpaths to Wiscoy Creek Public Fishing Access.

  9. 2019-01-25
    soldstatus $50,000 Closed Sale or Rented 367-char remark
    Show marketing remark (367 chars)

    1995 Singlewide Mobile Home located on a country setting on 4+ acres in Portageville. Home has 1000 sq ft living area including 3 BR and 2 full baths. Asphalt shingled roof, new windows, detached 24x30 2 car garage w concreate floor and 24x50 Pole Barn (Shop) both garages have electric. Walking distance to NYS DEC Footpaths to Wiscoy Creek Public Fishing Access.

  10. 2018-12-12
    status Under Contract- Do Not Show 367-char remark
    Show marketing remark (367 chars)

    1995 Singlewide Mobile Home located on a country setting on 4+ acres in Portageville. Home has 1000 sq ft living area including 3 BR and 2 full baths. Asphalt shingled roof, new windows, detached 24x30 2 car garage w concreate floor and 24x50 Pole Barn (Shop) both garages have electric. Walking distance to NYS DEC Footpaths to Wiscoy Creek Public Fishing Access.

  11. 2018-11-24
    listed $55,000 Active 367-char remark
    Show marketing remark (367 chars)

    1995 Singlewide Mobile Home located on a country setting on 4+ acres in Portageville. Home has 1000 sq ft living area including 3 BR and 2 full baths. Asphalt shingled roof, new windows, detached 24x30 2 car garage w concreate floor and 24x50 Pole Barn (Shop) both garages have electric. Walking distance to NYS DEC Footpaths to Wiscoy Creek Public Fishing Access.

  12. 2011-06-02
    soldstatus $38,500
  13. 2011-06-02
    soldstatus $38,500
  14. 2010-12-19
    listed $39,900
  15. 1993-01-29
    soldstatus $7,200

ⓘ 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
$2,009 · $167/mo
Projected year-2 tax
$2,009 · $167/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥92°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$13,254
− Mortgage interest
−$5,546
− Property taxes
−$2,009
− Insurance
−$495
− Repairs & maintenance
−$1,060
− Management
−$1,060
− Depreciation
−$2,880
Taxable income
$203
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$49
After-tax cash flow
$1,687/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
Letchworth Central School District
NCES district ID
3617130
Math proficiency
52% ▼ -6.00%
Reading proficiency
57% ▲ 14.00%
Median HH income
$48,908
Composite
46.4/100
National rank
#2457
State rank
#318 of 590 in NY

Livability — Pike

Score
59/100
State rank
#1024
US rank
#19969

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
110
Population (ZIP)
663

Population outlook (Wyoming County) Hauer SSP2

Today (2025)
38,976 people
By 2030
37,826 · -3.0%
By 2040
35,585 · -8.7%
By 2050
32,841 · -15.7%
By 2075
25,920 · -33.5%
By 2100
19,082 · -51.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Two or more races 11% Hispanic / Latino 9% Asian 6%
Hispanic origin (detail)
Mexican 7% Cuban 2%
Common ancestry
Iranian 9% Romanian 3% Slovak 2%
Foreign-born
14% · Canada, Vietnam
Languages at home
89% English-only · Spanish 6% Vietnamese 4%

Political lean MEDSL · Wyoming

2024 margin
Solid R (+48.2) · D 25.9% · R 74.1%
2008→2024 swing
-22.1pp toward R · 2008: -26.1pp · 2024: -48.2pp
All cycles
2024: R+48.2 2020: R+45.5 2016: R+51.0 2012: R+29.6 2008: R+26.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.22%
Current HPI
237.86
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

+1275.0% since first listed
15 events — show timeline
  • 2026-04-28 Pending WNYREIS
  • 2026-04-08 Listed $99,000 WNYREIS
  • 2023-12-27 Pending WNYREIS
  • 2023-11-13 Pending WNYREIS
  • 2023-11-01 Pending WNYREIS
  • 2023-09-26 Listed $114,900 WNYREIS
  • 2019-01-28 Listing Removed WNYREIS
  • 2019-01-28 Sold (Public Records) $50,000 Public Records
  • 2019-01-25 Sold (MLS) $50,000 WNYREIS
  • 2018-12-12 Pending WNYREIS
  • 2018-11-24 Listed $55,000 WNYREIS
  • 2011-06-02 Sold (Public Records) $38,500 Public Records
  • 2011-06-02 Sold (MLS) $38,500 WNYREIS
  • 2010-12-19 Listed $39,900 WNYREIS
  • 1993-01-29 Sold (Public Records) $7,200 Public Records

Property tax history

+4.2%/yr

Latest (2025): $2,009 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…