CashFlowRE
Sign in Sign up
60 Lent St Duplex
C+ Composite 60.7
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 +24.5/30.0
  • 1% rule +7.9/10.0
  • DSCR +7.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Rent growth +3.4/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,000

60 Lent St · Poughkeepsie, NY 12601
5 bd · 2.5 ba · 1,412 sqft · MultiFamily public records · 145 Days on market
Built 1910 4,792 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Welcome to 60 Lent Street in Poughkeepsie! This two-family home offers space, flexibility, and excellent potential for investors or owner-occupants alike. The first-floor unit features 3 bedrooms, 1 full bath, and 1 half bath, along with a bright living room, formal dining room, and spacious kitchen. The second-floor unit offers 2 bedrooms, 1 full bath, a pantry, dining room, and comfortable living area. Additional highlights include a full walk-up attic, full basement, and a 2-car detached garage with extra storage, plus driveway parking. Located close to transportation, shops, restaurants, and just minutes from the Mid-Hudson Bridge, this property is perfect for those seeking a home with

Key facts

  • Income potential
  • Full walk up attic
  • Full basement

Tags

FULL WALK UP ATTICFULL BASEMENTDETACHED GARAGEDRIVEWAY PARKINGMINUTES FROM MID HUDSON BRIDGEINCOME POTENTIAL

Property features AI

Exterior

  • Parking: Driveway; Detached 2-car garage
  • Utilities: Electricity connected (Central Hudson); Natural gas connected; Public sewer; Water connected
  • Home design: Duplex
  • Construction: Frame construction; Full basement; Full attic
  • Exterior features: Garage(s); Not waterfront

Interior

  • Kitchen: Eat-in kitchen(s)
  • Bedrooms: One 2-bedroom unit; One 3-bedroom unit
  • Flooring: Hardwood; Tile; Vinyl
  • Bathrooms: Three full bathrooms
  • Heating & cooling: Natural gas heating; No central cooling
  • Interior features: Eat-in kitchen; Entrance foyer; Formal dining room; Pantry; Storage; Covered porch
  • Laundry & utility: Washer hookup; Gas dryer hookup

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 1×2bd/2.0ba + 1×3bd/1.5ba units multifamily listed at $299k.

Deal economics

  • At list price, monthly cash flow is $301 ($4k/yr) — positive. Per door: $151/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $299k).
  • Recommended offer: $263k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 3.4% in Poughkeepsie — 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 78/100 on livability (#165 in NY, #2,577 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety A+, housing A-; Watch: employment D+, crime F.
  • Poughkeepsie City School District (suburban): math 29% / reading 42% proficiency, ranked #559 of 590 in NY (top 95%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.7%/yr); 189 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 620 units permitted in Dutchess County in 2024 (242 in 5+ unit buildings).
  • At $3,872/mo this rent would consume 73% of the median local household income ($64k/yr) (locally 2891% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Dutchess County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 145 days — a 12% lower offer ($263k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $51k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $299k implies a 1096% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; flood insurance adds $314/mo; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $263,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 145 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  6. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. 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?
  10. 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.
  11. 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.
  12. 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
1.29%
Cap rate
8.76%
Cash-on-cash
8.82%
DSCR
1.39
GRM
6.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.67% rent growth · sell at horizon

5-year hold
IRR
-8.4%
Equity multiple
0.69×
Total profit
$-26,139
Equity at exit
$44,582
10-year hold
IRR
2.4%
Equity multiple
1.18×
Total profit
$14,857
Equity at exit
$25,852

Cash invested: $83,720 (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 12601

Rents YoY
3.7%
Active inventory
189
Price-to-rent
13.6×

Monthly cashflow live

Estimated rent
$3,872 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$751 /mo · $9,013/yr
Insurance
$125
Flood insurance flood zone
−$314 /mo · $3,765/yr
HOA
$0
Vacancy / Maint / Mgmt
$813
Net cashflow
$301

Break-even live

Break-even rent $3,490
Max offer price $299,000
Occupancy floor 87%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 2 $1,837
1× unit 3 1.5 $2,035
Total (2 units) $3,872

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
$74,750
Closing costs
$8,970
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 Winnikee Ave Unit 3 Poughkeepsie, NY 6.0 3.0 1012 $1,975 $1.95 14d 1 0.14mi
43 High St Unit 1 Poughkeepsie, NY 4.0 1.0 1250 $2,300 $1.84 23d 1 0.48mi
139 N Hamilton St Unit 2 Poughkeepsie, NY 4.0 1.0 955 $1,900 $1.99 14d 1 0.52mi

Listing history 12 events

  1. 2026-06-05
    statusdays on market $299,000 Pending 145 DOM
  2. 2026-06-03
    days on market $299,000 Active 144 DOM
  3. 2026-06-02
    days on market $299,000 Active 143 DOM
  4. 2026-06-01
    days on market $299,000 Active 142 DOM
  5. 2026-05-31
    days on market $299,000 Active 141 DOM
  6. 2026-05-30
    days on market $299,000 Active 140 DOM
  7. 2026-05-19
    price $299,000
  8. 2026-05-19
    status Active
  9. 2026-02-24
    status Pending
  10. 2025-12-20
    price $329,000
  11. 2025-10-13
    listed $350,000 Active
  12. 1972-12-01
    soldstatus $25,000

ⓘ 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
$9,013 · $751/mo
Projected year-2 tax
$9,013 · $751/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 4/10 Moderate FEMA zone A · 22% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$46,464
− Mortgage interest
−$16,749
− Property taxes
−$9,013
− Insurance
−$5,260
− Repairs & maintenance
−$3,717
− Management
−$3,717
− Depreciation
−$8,698
Taxable loss
−$690
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$166
After-tax cash flow
$3,783/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
Poughkeepsie City School District
NCES district ID
3623760
Math proficiency
29% ▲ 5.00%
Reading proficiency
42% ▲ 12.00%
Median HH income
$39,159
Composite
29.68/100
National rank
#6459
State rank
#559 of 590 in NY

Livability — Poughkeepsie

Score
78/100
State rank
#165
US rank
#2577

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Poughkeepsie, NY
County
Dutchess County · 188,048 people
City population
86,468
Metro
Poughkeepsie-Newburgh-Middletown, NY
Population (ZIP)
44,164
Household income
$63,652
Rent vs Own
56.8% rent · 43.2% own
Severe rent burden
2891.0

Population outlook (Dutchess County) Hauer SSP2

Today (2025)
291,768 people
By 2030
287,131 · -1.6%
By 2040
274,881 · -5.8%
By 2050
259,971 · -10.9%
By 2075
235,366 · -19.3%
By 2100
208,786 · -28.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 44% Black 24% Hispanic / Latino 22% Two or more races 17% Asian 3%
Hispanic origin (detail)
Mexican 8% Puerto Rican 5% Dominican 1%
Common ancestry
Romanian 3% Iranian 1% Lithuanian 1%
Foreign-born
19% · Canada, China
Languages at home
79% English-only · Spanish 15% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Dutchess

2024 margin
Lean D (+5.4) · D 52.7% · R 47.3%
2008→2024 swing
-3.2pp toward R · 2008: 8.6pp · 2024: 5.4pp
All cycles
2024: D+5.4 2020: D+9.6 2016: R+1.1 2012: D+6.6 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -210.62%
Current HPI
293.9789
Rent YoY
▲ 3.67%
Metro
Poughkeepsie-Newburgh-Middletown, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+1096.0% since first listed
6 events — show timeline
  • 2026-05-19 Price Changed $299,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-05-19 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2026-02-24 Pending OneKey® MLS as Distributed by MLS Grid
  • 2025-12-20 Price Changed $329,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-10-13 Listed $350,000 OneKey® MLS as Distributed by MLS Grid
  • 1972-12-01 Sold (Public Records) $25,000 Public Records

Property tax history

+8.3%/yr

Latest (2025): $9,013 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…