CashFlowRE
Sign in Sign up
6648 Lakeside Rd
D- Composite 38.79
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).

  • Cash flow +12.6/30.0
  • ARV discount +6.1/15.0
  • Schools +5.4/10.0
  • DSCR +3.8/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$349,999

6648 Lakeside Rd · Ontario, NY 14519
3 bd · 1.5 ba · 1,799 sqft · SingleFamily public records · 119 Days on market
Built 2026 0.41 ac lot $195/sqft · at area comps Est $340k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Priced to sell and ready for its first owner, this home offers a rare opportunity with no competing offers—giving buyers the advantage to move quickly and confidently. Beautiful Craftsman-style raised ranch built on an existing foundation, offering modern design and functional living space. This light-filled home features an open floor plan with cathedral ceilings and abundant natural light throughout. The kitchen is a standout with granite countertops, a large island, stainless steel appliances, generous cupboard space, and a pantry—perfect for both everyday living and entertaining. The home offers 3 bedrooms, with 2 located on the main level and 1 on the lower level, along with 2 full baths conveniently positioned on each floor. The inviting family room includes a cozy gas fireplace and provides access to a walk-out backyard. A dedicated first-floor laundry room adds everyday convenience, while additional flexible space includes a private office or craft room, ideal for remote work or hobbies. Finished lower level offers flexible space ideal for an in-law suite or teen retreat. With the additional room in the lower level, turn the extra space into a mini kitchen retreat for your teen suite or in-law. This home also includes a builder warranty offering added value and peace of mind. Thoughtful design, quality finishes, and classic Craftsman charm make this home a must-see. Front yard has recently been seeded and mulched, backyard is scheduled to be landscape and seeded. Driveway will be replaced before closing.

Key facts

  • Open floor plan
  • Large island
  • Granite countertops

Tags

CRAFTSMAN STYLEOPEN FLOOR PLANGRANITE COUNTERTOPSLARGE ISLANDSTAINLESS STEEL APPLIANCESGENEROUS CUPBOARD SPACE

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/1.5-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-42 ($-506/yr) — negative.
  • To cash-flow at today's rent, offer at most $343k (2.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $255k (27.1% below list).
  • Recommended offer: $255k (27.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.2% in Ontario — 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 71/100 on livability (#385 in NY) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, cost of living B+; Watch: commute D, amenities F, health & safety D-.
  • Wayne Central School District (suburban): math 57% / reading 68% proficiency, ranked #194 of 590 in NY (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 86 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 259 units permitted in Wayne County in 2024 (90 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Wayne County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($318k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $40k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $116k; list at $350k implies a 202% gain — meaningful room to come down on a strong offer.
Recommended offer $255,000 (27.1% 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. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  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. 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
0.73%
Cap rate
6.15%
Cash-on-cash
-0.52%
DSCR
0.98
GRM
11.4

CMA / ARV

ARV (median comp)
$339,598
List price
$349,999
Delta
3.06%
Verdict
FAIR
Comps
16 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6620 Lakeside Rd 0.08mi 3/1.5 1,692 (-6%) 23mo $185,270 $109 67
6432 Lakeside Rd 0.53mi 4/1.5 (+1) 1,824 (+1%) 23mo $287,500 $158 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
-17.2%
Equity multiple
0.39×
Total profit
$-59,583
Equity at exit
$52,186
10-year hold
IRR
-9.3%
Equity multiple
0.43×
Total profit
$-56,087
Equity at exit
$30,262

Cash invested: $98,000 (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 14519

Home prices YoY
-26.1%
Active inventory
86
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,550 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$75 /mo · $904/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$536
Net cashflow
$-42

Break-even live

Break-even rent $2,603
Max offer price $342,555
Occupancy floor 97%

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
$87,500
Closing costs
$10,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6186 Jackrabbit TRL Ontario, NY 2.0–3.0 2.0–2.5 1478 $2,550 $1.73 23d 1 1.34mi

Listing history 19 events

  1. 2026-06-17
    status $349,999 Pending 119 DOM
  2. 2026-06-16
    days on market $349,999 Active Under Contract 119 DOM
  3. 2026-06-15
    days on market $349,999 Active Under Contract 118 DOM
  4. 2026-06-13
    statusdays on market $349,999 Active Under Contract 116 DOM
  5. 2026-06-13
    days on market $349,999 Active 115 DOM
  6. 2026-06-10
    days on market $349,999 Active 113 DOM
  7. 2026-06-09
    days on market $349,999 Active 112 DOM
  8. 2026-06-09
    days on market $349,999 Active 111 DOM
  9. 2026-06-07
    days on market $349,999 Active 110 DOM
  10. 2026-06-03
    days on market $349,999 Active 106 DOM
  11. 2026-06-03
    remarks 693-char remark
  12. 2026-06-03
    pricedays on market $349,999 Active 105 DOM
  13. 2026-06-01
    days on market $379,900 Active 104 DOM
  14. 2026-05-31
    days on market $379,900 Active 103 DOM
  15. 2026-04-04
    price $379,900 1549-char remark
    Show marketing remark (1549 chars)

    Priced to sell and ready for its first owner, this home offers a rare opportunity with no competing offers—giving buyers the advantage to move quickly and confidently. Beautiful Craftsman-style raised ranch built on an existing foundation, offering modern design and functional living space. This light-filled home features an open floor plan with cathedral ceilings and abundant natural light throughout. The kitchen is a standout with granite countertops, a large island, stainless steel appliances, generous cupboard space, and a pantry—perfect for both everyday living and entertaining. The home offers 3 bedrooms, with 2 located on the main level and 1 on the lower level, along with 2 full baths conveniently positioned on each floor. The inviting family room includes a cozy gas fireplace and provides access to a walk-out backyard. A dedicated first-floor laundry room adds everyday convenience, while additional flexible space includes a private office or craft room, ideal for remote work or hobbies. Finished lower level offers flexible space ideal for an in-law suite or teen retreat. With the additional room in the lower level, turn the extra space into a mini kitchen retreat for your teen suite or in-law. This home also includes a builder warranty offering added value and peace of mind. Thoughtful design, quality finishes, and classic Craftsman charm make this home a must-see. Front yard has recently been seeded and mulched, backyard is scheduled to be landscape and seeded. Driveway will be replaced before closing.

  16. 2026-01-12
    listed $389,900 Active 1549-char remark
    Show marketing remark (1549 chars)

    Priced to sell and ready for its first owner, this home offers a rare opportunity with no competing offers—giving buyers the advantage to move quickly and confidently. Beautiful Craftsman-style raised ranch built on an existing foundation, offering modern design and functional living space. This light-filled home features an open floor plan with cathedral ceilings and abundant natural light throughout. The kitchen is a standout with granite countertops, a large island, stainless steel appliances, generous cupboard space, and a pantry—perfect for both everyday living and entertaining. The home offers 3 bedrooms, with 2 located on the main level and 1 on the lower level, along with 2 full baths conveniently positioned on each floor. The inviting family room includes a cozy gas fireplace and provides access to a walk-out backyard. A dedicated first-floor laundry room adds everyday convenience, while additional flexible space includes a private office or craft room, ideal for remote work or hobbies. Finished lower level offers flexible space ideal for an in-law suite or teen retreat. With the additional room in the lower level, turn the extra space into a mini kitchen retreat for your teen suite or in-law. This home also includes a builder warranty offering added value and peace of mind. Thoughtful design, quality finishes, and classic Craftsman charm make this home a must-see. Front yard has recently been seeded and mulched, backyard is scheduled to be landscape and seeded. Driveway will be replaced before closing.

  17. 2026-01-11
    historical
  18. 2025-09-06
    listed $389,900 Active
  19. 2009-11-02
    soldstatus $116,000

ⓘ 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
$904 · $75/mo
Projected year-2 tax
$3,410 · $284/mo
Expected delta
+$2,505/yr (+$209/mo · 277.0%)

ⓘ 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 2/10 Low 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 1 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
$30,600
− Mortgage interest
−$19,605
− Property taxes
−$904
− Insurance
−$1,750
− Repairs & maintenance
−$2,448
− Management
−$2,448
− Depreciation
−$10,182
Taxable loss
−$6,738
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,617
After-tax cash flow
$1,111/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
Wayne Central School District
NCES district ID
3630330
Math proficiency
57% ▼ -8.00%
Reading proficiency
68% ▲ 10.00%
Median HH income
$61,193
Composite
54.18/100
National rank
#1378
State rank
#194 of 590 in NY

Livability — Ontario

Score
71/100
State rank
#385
US rank
#6629

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
12,487

Population outlook (Wayne County) Hauer SSP2

Today (2025)
85,662 people
By 2030
81,945 · -4.3%
By 2040
73,735 · -13.9%
By 2050
65,029 · -24.1%
By 2075
47,451 · -44.6%
By 2100
31,574 · -63.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 2% Black 1%
Common ancestry
Iranian 5% Romanian 4% Lithuanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Wayne

2024 margin
Strong R (+23.1) · D 38.5% · R 61.5%
2008→2024 swing
-13.2pp toward R · 2008: -9.9pp · 2024: -23.1pp
All cycles
2024: R+23.1 2020: R+19.6 2016: R+26.1 2012: R+9.3 2008: R+9.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.53%
Current HPI
242.3518
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

+227.5% since first listed
5 events — show timeline
  • 2026-04-04 Price Changed $379,900 UNYREIS
  • 2026-01-12 Listed $389,900 UNYREIS
  • 2026-01-11 Listing Removed UNYREIS
  • 2025-09-06 Listed $389,900 UNYREIS
  • 2009-11-02 Sold (Public Records) $116,000 Public Records

Property tax history

-10.9%/yr

Latest (2025): $904 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…