CashFlowRE
Sign in Sign up
44 Pratt Ave
C Composite 56.91
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 +16.1/30.0
  • ARV discount +11.8/15.0
  • Appreciation +5.5/10.0
  • Schools +5.5/10.0
  • DSCR +5.0/10.0
  • 1% rule +4.5/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$225,000

44 Pratt Ave · Clark Mills, NY 13321
4 bd · 2.0 ba · 1,560 sqft · SingleFamily public records · 61 Days on market
Built 1905 4,066 sqft lot $144/sqft · 9% below area Est $249k · 9% under

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

Listing remarks MLS

There are some homes that simply feel good the moment you walk in. Fresh, bright, updated, and ready for their next chapter. This 4 bedroom, 2 full bath home in the Clinton School District is exactly that kind of home! From the curb appeal to the thoughtful interior updates, every space feels welcoming, refreshed, and easy to love. Step inside and you are greeted by new flooring, fresh paint, and a clean, modern feel that flows throughout the home. The brand new kitchen is a true standout, featuring all new appliances and the kind of fresh, updated design that makes daily living feel effortless. Just off the kitchen, the separate dining room offers the perfect place for meals, holidays, homework, game nights, or gathering with friends. The layout offers both comfort and function, with all four bedrooms located upstairs, creating a nice separation between everyday living space and private sleeping areas. With two full bathrooms and a huge laundry room, this home delivers the space buyers are looking for. Not just pretty updates, but practical ones too! Outside, the updates continue. A new deck overlooks the fenced in yard, giving you the perfect space for pets, play, summer cookouts, or simply relaxing at the end of the day. The new driveway leads to a garage located at the back of the property, adding even more convenience and usability. Fresh paint, new flooring, a new kitchen, all new appliances, a new driveway, a new deck, a fenced in yard, 4 bedrooms, 2 full baths, a garage, a separate dining room, and Clinton School District. This home checks the boxes! Move in ready, beautifully updated, and full of warmth, this is the kind of home that makes you excited to start packing.

Key facts

  • New kitchen
  • Fresh paint
  • New flooring

Tags

NEW FLOORINGFRESH PAINTNEW KITCHENALL NEW APPLIANCESNEW DECKFENCED IN YARD

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/2.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $115 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $214k (4.8% below list).
  • Recommended offer: $212k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#383 in NY) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, crime A; Watch: schools D-, amenities F, commute F.
  • Clinton Central School District (suburban): math 57% / reading 71% proficiency, ranked #185 of 590 in NY (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 8 active listings in the ZIP; 204 units permitted in Oneida County in 2024 (68 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($2k loan paydown + $2k appreciation (1.0% local appreciation)).
  • Oneida County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.0% appreciation + 3.0% rent growth), your $63k cash investment doubles in ~9 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $42k; list at $225k implies a 436% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $211,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.95%
Cap rate
6.91%
Cash-on-cash
2.20%
DSCR
1.10
GRM
8.7

CMA / ARV

ARV (median comp)
$248,562
List price
$225,000
Delta
-9.48%
Verdict
FAIR
Comps
17 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7674 E Main St 0.33mi 3/2.5 (-1) 1,576 (+1%) 12mo $160,000 $102 66
37 White St 0.45mi 4/2.0 1,656 (+6%) 11mo $235,000 $142 59
11 White St 0.38mi 3/2.0 (-1) 1,488 (-5%) 17mo $92,000 $62 56
43 White St 0.48mi 4/1.5 1,766 (+13%) 2mo $100,000 $57 52
4646 French Rd 0.68mi 3/1.0 (-1) 1,758 (+13%) 18mo $278,000 $158 24

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.98% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.6%
Equity multiple
1.18×
Total profit
$11,364
Equity at exit
$76,558
10-year hold
IRR
8.0%
Equity multiple
1.98×
Total profit
$61,505
Equity at exit
$101,542

Cash invested: $63,000 (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 13321

Home prices YoY
0.3%
Active inventory
8
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$2,143 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$304 /mo · $3,648/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$450
Net cashflow
$115

Break-even live

Break-even rent $1,997
Max offer price $225,000
Occupancy floor 90%

Sensitivity live

Price -10% $243 -5% $179 +0% $115 +5% $52 +10% $-12
Rent -10% $-54 -5% $31 +0% $115 +5% $200 +10% $285
Rate -1.0pp $229 -0.5pp $173 base $115 +0.5pp $57 +1.0pp $-2

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
$56,250
Closing costs
$6,750
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 20 events

  1. 2026-06-19
    statusdays on market $225,000 Pending 61 DOM
  2. 2026-06-18
    days on market $225,000 Active 60 DOM
  3. 2026-06-17
    days on market $225,000 Active 59 DOM
  4. 2026-06-16
    days on market $225,000 Active 58 DOM
  5. 2026-06-15
    days on market $225,000 Active 57 DOM
  6. 2026-06-14
    days on market $225,000 Active 55 DOM
  7. 2026-06-13
    days on market $225,000 Active 54 DOM
  8. 2026-06-10
    days on market $225,000 Active 52 DOM
  9. 2026-06-09
    days on market $225,000 Active 51 DOM
  10. 2026-06-08
    days on market $225,000 Active 50 DOM
  11. 2026-06-07
    days on market $225,000 Active 49 DOM
  12. 2026-06-05
    days on market $225,000 Active 46 DOM
  13. 2026-06-03
    days on market $225,000 Active 45 DOM
  14. 2026-06-02
    days on market $225,000 Active 44 DOM
  15. 2026-06-01
    days on market $225,000 Active 43 DOM
  16. 2026-05-31
    days on market $225,000 Active 42 DOM
  17. 2026-05-30
    days on market $225,000 Active 41 DOM
  18. 2026-04-29
    price $225,000 1707-char remark
    Show marketing remark (1707 chars)

    There are some homes that simply feel good the moment you walk in. Fresh, bright, updated, and ready for their next chapter. This 4 bedroom, 2 full bath home in the Clinton School District is exactly that kind of home! From the curb appeal to the thoughtful interior updates, every space feels welcoming, refreshed, and easy to love. Step inside and you are greeted by new flooring, fresh paint, and a clean, modern feel that flows throughout the home. The brand new kitchen is a true standout, featuring all new appliances and the kind of fresh, updated design that makes daily living feel effortless. Just off the kitchen, the separate dining room offers the perfect place for meals, holidays, homework, game nights, or gathering with friends. The layout offers both comfort and function, with all four bedrooms located upstairs, creating a nice separation between everyday living space and private sleeping areas. With two full bathrooms and a huge laundry room, this home delivers the space buyers are looking for. Not just pretty updates, but practical ones too! Outside, the updates continue. A new deck overlooks the fenced in yard, giving you the perfect space for pets, play, summer cookouts, or simply relaxing at the end of the day. The new driveway leads to a garage located at the back of the property, adding even more convenience and usability. Fresh paint, new flooring, a new kitchen, all new appliances, a new driveway, a new deck, a fenced in yard, 4 bedrooms, 2 full baths, a garage, a separate dining room, and Clinton School District. This home checks the boxes! Move in ready, beautifully updated, and full of warmth, this is the kind of home that makes you excited to start packing.

  19. 2026-04-19
    listed $250,000 Active 1707-char remark
    Show marketing remark (1707 chars)

    There are some homes that simply feel good the moment you walk in. Fresh, bright, updated, and ready for their next chapter. This 4 bedroom, 2 full bath home in the Clinton School District is exactly that kind of home! From the curb appeal to the thoughtful interior updates, every space feels welcoming, refreshed, and easy to love. Step inside and you are greeted by new flooring, fresh paint, and a clean, modern feel that flows throughout the home. The brand new kitchen is a true standout, featuring all new appliances and the kind of fresh, updated design that makes daily living feel effortless. Just off the kitchen, the separate dining room offers the perfect place for meals, holidays, homework, game nights, or gathering with friends. The layout offers both comfort and function, with all four bedrooms located upstairs, creating a nice separation between everyday living space and private sleeping areas. With two full bathrooms and a huge laundry room, this home delivers the space buyers are looking for. Not just pretty updates, but practical ones too! Outside, the updates continue. A new deck overlooks the fenced in yard, giving you the perfect space for pets, play, summer cookouts, or simply relaxing at the end of the day. The new driveway leads to a garage located at the back of the property, adding even more convenience and usability. Fresh paint, new flooring, a new kitchen, all new appliances, a new driveway, a new deck, a fenced in yard, 4 bedrooms, 2 full baths, a garage, a separate dining room, and Clinton School District. This home checks the boxes! Move in ready, beautifully updated, and full of warmth, this is the kind of home that makes you excited to start packing.

  20. 1994-11-04
    soldstatus $42,000

ⓘ 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
$3,648 · $304/mo
Projected year-2 tax
$3,725 · $310/mo
Expected delta
+$77/yr (+$6/mo · 2.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥95°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
$25,717
− Mortgage interest
−$12,603
− Property taxes
−$3,648
− Insurance
−$1,125
− Repairs & maintenance
−$2,057
− Management
−$2,057
− Depreciation
−$6,545
Taxable loss
−$2,319
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$557
After-tax cash flow
$1,941/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
Clinton Central School District
NCES district ID
3607770
Math proficiency
57% ▼ -11.00%
Reading proficiency
71% ▲ 6.00%
Median HH income
$57,439
Composite
55.05/100
National rank
#1290
State rank
#185 of 590 in NY

Livability — Clark Mills

Score
71/100
State rank
#383
US rank
#6606

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clark Mills, NY
City population
815
Population (ZIP)
815

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 (92%)
Race & ethnicity
White 92% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Subsaharan African 11% Romanian 8% Lithuanian 4%
Foreign-born
7% · Canada

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
▲ 0.98%
Current HPI
281.0024
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

+435.7% since first listed
3 events — show timeline
  • 2026-04-29 Price Changed $225,000 CNYIS
  • 2026-04-19 Listed $250,000 CNYIS
  • 1994-11-04 Sold (Public Records) $42,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $3,648 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…