CashFlowRE
Sign in Sign up
2619 State Route 244
D+ Composite 49.98
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
  • Appreciation +8.4/10.0
  • Cash flow +7.7/30.0
  • Schools +4.5/10.0
  • Livability +4.0/5.0
  • 1% rule +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.8/10.0

$149,900

2619 State Route 244 · Alfred, NY 14813
4 bd · 2.0 ba · 1,832 sqft · SingleFamily public records · 4 Days on market
Built 1971 0.40 ac lot Est $211k · 29% under

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

Listing remarks

Tucked along State Route 244 with direct access to state land, this renovated 4-bedroom, 2-bathroom home delivers space, privacy, and location that are hard to find at this price point. Step through double entry doors into a home updated top to bottom within the last 5 years. Four generous bedrooms, two full baths, and a layout built for real everyday living. Outside, a large concrete patio sets the stage for entertaining or simply enjoying the quiet that comes with bordering protected state land. No rear neighbors, no future development, just open space that stays open. Minutes from Alfred University and Alfred State, this one fits investors, faculty, or anyone looking to plant roots in th

Key facts

  • Large concrete patio
  • Open space
  • No rear neighbors

Tags

DIRECT ACCESS TO STATE LANDLARGE CONCRETE PATIOBORDERING PROTECTED STATE LANDNO REAR NEIGHBORSOPEN SPACE

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Well water; Septic tank
  • Home design: Single-story home; Resale property; Vinyl siding
  • Construction: Built as an existing structure; Vinyl siding exterior; Block foundation
  • Exterior features: Gravel driveway; Irregular lot with 150 x 175 dimensions; Main thoroughfare frontage

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: 4 main-level bedrooms
  • Flooring: Hardwood; Vinyl; Varies
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Propane forced-air heating
  • Interior features: Eat-in kitchen; Main-level primary bedroom; Full basement; One fireplace
  • Laundry & utility: Washer; Dryer; Electric 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/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-175 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $119k (20.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $130k (13.2% below list).
  • Recommended offer: $119k (20.6% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 80/100 on livability (#110 in NY, #1,824 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, health & safety A+; Watch: crime D+, employment F.
  • Alfred-Almond Central School District (rural): math 50% / reading 55% proficiency, ranked #345 of 590 in NY (top 58%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Alfred-Almond Elementary School (math 42% / reading 52%, grade D-, #1,195 of 2,108 statewide, top 60%, 279 students, 47% FRL); Alfred-Almond Junior-Senior High School (math 57% / reading 62%, grade C+, #851 of 1,100 statewide, top 80%, 272 students, 42% FRL) — zoned schools average 45% FRL vs 27% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 19 active listings in the ZIP; 87 units permitted in Allegany County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($1k loan paydown + $10k appreciation (6.8% local appreciation)).
  • Allegany County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 4, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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 $30k; list at $150k implies a 400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price.
Recommended offer $119,009 (20.6% 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 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is D 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
4.89%
Cash-on-cash
-5.00%
DSCR
0.78
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$210,680
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5976 Decker Rd 0.60mi 4/1.0 1,672 (-9%) 11mo $192,900 $115 44

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

Projected returns pro-forma

6.77% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.3%
Equity multiple
1.93×
Total profit
$39,204
Equity at exit
$101,616
10-year hold
IRR
13.7%
Equity multiple
3.93×
Total profit
$122,781
Equity at exit
$191,011

Cash invested: $41,972 (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 14813

Home prices YoY
2.6%
Active inventory
19
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,302 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$355 /mo · $4,257/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$-175

Break-even live

Break-even rent $1,523
Max offer price $119,009
Occupancy floor

Sensitivity live

Price -10% $-90 -5% $-132 +0% $-175 +5% $-217 +10% $-260
Rent -10% $-278 -5% $-226 +0% $-175 +5% $-123 +10% $-72
Rate -1.0pp $-99 -0.5pp $-137 base $-175 +0.5pp $-214 +1.0pp $-253

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
$37,475
Closing costs
$4,497
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.

Listing history 4 events

  1. 2026-06-13
    status $149,900 Pending 4 DOM
  2. 2026-06-12
    days on market $149,900 Active 4 DOM
  3. 2026-06-09
    remarks 699-char remark
  4. 2026-06-09
    listed $149,900 Active 1 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
$4,257 · $355/mo
Projected year-2 tax
$4,257 · $355/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 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥88°F today · 16 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
$15,622
− Mortgage interest
−$8,397
− Property taxes
−$4,257
− Insurance
−$750
− Repairs & maintenance
−$1,250
− Management
−$1,250
− Depreciation
−$4,361
Taxable loss
−$4,642
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,114
After-tax cash flow
$-984/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
Alfred-Almond Central School District
NCES district ID
3602700
Math proficiency
50% ▼ -7.00%
Reading proficiency
55% ▼ -3.00%
Median HH income
$47,682
Composite
44.62/100
National rank
#2772
State rank
#345 of 590 in NY

Livability — Alfred

Score
80/100
State rank
#110
US rank
#1824

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
6,118
Population (ZIP)
2,465

Population outlook (Allegany County) Hauer SSP2

Today (2025)
45,362 people
By 2030
43,078 · -5.0%
By 2040
38,031 · -16.2%
By 2050
33,634 · -25.9%
By 2075
25,285 · -44.3%
By 2100
18,902 · -58.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Black 2%
Common ancestry
Lithuanian 4% Romanian 4% Slovak 2%
Foreign-born
0%

Political lean MEDSL · Allegany

2024 margin
Solid R (+43.2) · D 28.4% · R 71.6%
2008→2024 swing
-21.5pp toward R · 2008: -21.7pp · 2024: -43.2pp
All cycles
2024: R+43.2 2020: R+38.9 2016: R+42.3 2012: R+25.3 2008: R+21.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.77%
Current HPI
271.7193
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

+399.7% since first listed
4 events — show timeline
  • 2026-06-08 Listed $149,900 WNYREIS
  • 2024-07-31 Listing Removed CNYIS
  • 2022-08-11 Listed $159,900 CNYIS
  • 2006-09-01 Sold (Public Records) $30,000 Public Records

Property tax history

+4.4%/yr

Latest (2025): $4,257 · +313.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…