CashFlowRE
Sign in Sign up
6 West St
D+ Composite 47.94
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
  • Cash flow +9.5/30.0
  • Appreciation +5.9/10.0
  • Schools +4.5/10.0
  • 1% rule +2.9/10.0
  • DSCR +2.7/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$140,000

6 West St · Morris, NY 13808
2 bd · 1.5 ba · 1,668 sqft · SingleFamily public records · 633 Days on market
Built 1790 0.39 ac lot $84/sqft · 36% below area Est $219k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Riiinnnnng! Is that the school late bell? Not for your kids 'cause just a hop, skip, and a jump. .. and they'll be on the Morris Central School grounds directly across the street from this 3 br 2 1/2 bath home! Recent upgrades have been made to the kitchen, bath, and heating systems. Great backyard for gardens, pets, and playmates. A separate "barn" might serve as a good workshop or maybe whatever you might have a need for. Business-minded seller says come, look, and let's see if we can make a deal!

Key facts

  • 0.39 acre lot
  • 2 garage spots
  • Built 1790

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 2-bed/1.5-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $-154 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $113k (19.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $110k (21.3% below list).
  • Recommended offer: $110k (21.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 51/100 on livability (#1,167 in NY) — a working-class tenant base; expect higher turnover. Strengths: crime A, cost of living A; Watch: health & safety C-, housing D+, amenities F.
  • Morris Central School District (rural): math 55% / reading 45% proficiency, ranked #464 of 755 in NY (top 62%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 14 active listings in the ZIP; 133 units permitted in Otsego County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($968 loan paydown + $3k appreciation (1.9% local appreciation)).
  • Otsego County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 633 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 16y ago; this cycle's ask has dropped $20k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $74k; list at $140k implies a 89% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1790 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $110,201 (21.3% 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 633 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. Built in 1790 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.79%
Cap rate
5.45%
Cash-on-cash
-3.02%
DSCR
0.87
GRM
10.6

CMA / ARV

ARV (median comp)
$219,011
List price
$140,000
Delta
-36.08%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
85 Broad St 0.23mi 3/2.0 (+1) 1,700 (+2%) 7mo $34,000 $20 73
38 Hargrave St 0.48mi 3/1.5 (+1) 1,628 (-2%) 19mo $270,000 $166 53
5 Lake St 0.35mi 3/1.5 (+1) 1,542 (-8%) 21mo $245,000 $159 49

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

Projected returns pro-forma

1.89% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.5%
Equity multiple
0.98×
Total profit
$-962
Equity at exit
$54,375
10-year hold
IRR
3.9%
Equity multiple
1.53×
Total profit
$20,928
Equity at exit
$77,656

Cash invested: $39,200 (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 13808

Home prices YoY
0.5%
Active inventory
14
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,102 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$177 /mo · $2,120/yr
Insurance
$58
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$-154

Break-even live

Break-even rent $1,297
Max offer price $112,768
Occupancy floor

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
$35,000
Closing costs
$4,200
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 30 events

  1. 2026-06-18
    days on market $140,000 Active 633 DOM
  2. 2026-06-17
    days on market $140,000 Active 632 DOM
  3. 2026-06-16
    days on market $140,000 Active 631 DOM
  4. 2026-06-15
    days on market $140,000 Active 630 DOM
  5. 2026-06-13
    days on market $140,000 Active 628 DOM
  6. 2026-06-12
    days on market $140,000 Active 627 DOM
  7. 2026-06-09
    days on market $140,000 Active 624 DOM
  8. 2026-06-08
    days on market $140,000 Active 623 DOM
  9. 2026-06-07
    days on market $140,000 Active 622 DOM
  10. 2026-06-07
    days on market $140,000 Active 621 DOM
  11. 2026-06-04
    days on market $140,000 Active 618 DOM
  12. 2026-06-02
    days on market $140,000 Active 617 DOM
  13. 2026-06-01
    days on market $140,000 Active 616 DOM
  14. 2026-05-31
    days on market $140,000 Active 615 DOM
  15. 2026-03-05
    status Active 519-char remark
    Show marketing remark (519 chars)

    Riiinnnnng! Is that the school late bell? Not for your kids 'cause just a hop, skip, and a jump. .. and they'll be on the Morris Central School grounds directly across the street from this 3 br 2 1/2 bath home! Recent upgrades have been made to the kitchen, bath, and heating systems. Great backyard for gardens, pets, and playmates. A separate "barn" might serve as a good workshop or maybe whatever you might have a need for. Business-minded seller says come, look, and let's see if we can make a deal!

  16. 2026-02-19
    historical Active Under Contract 519-char remark
    Show marketing remark (519 chars)

    Riiinnnnng! Is that the school late bell? Not for your kids 'cause just a hop, skip, and a jump. .. and they'll be on the Morris Central School grounds directly across the street from this 3 br 2 1/2 bath home! Recent upgrades have been made to the kitchen, bath, and heating systems. Great backyard for gardens, pets, and playmates. A separate "barn" might serve as a good workshop or maybe whatever you might have a need for. Business-minded seller says come, look, and let's see if we can make a deal!

  17. 2025-09-03
    price $140,000 519-char remark
    Show marketing remark (519 chars)

    Riiinnnnng! Is that the school late bell? Not for your kids 'cause just a hop, skip, and a jump. .. and they'll be on the Morris Central School grounds directly across the street from this 3 br 2 1/2 bath home! Recent upgrades have been made to the kitchen, bath, and heating systems. Great backyard for gardens, pets, and playmates. A separate "barn" might serve as a good workshop or maybe whatever you might have a need for. Business-minded seller says come, look, and let's see if we can make a deal!

  18. 2025-02-06
    price $150,000 519-char remark
    Show marketing remark (519 chars)

    Riiinnnnng! Is that the school late bell? Not for your kids 'cause just a hop, skip, and a jump. .. and they'll be on the Morris Central School grounds directly across the street from this 3 br 2 1/2 bath home! Recent upgrades have been made to the kitchen, bath, and heating systems. Great backyard for gardens, pets, and playmates. A separate "barn" might serve as a good workshop or maybe whatever you might have a need for. Business-minded seller says come, look, and let's see if we can make a deal!

  19. 2024-11-25
    price $155,000 519-char remark
    Show marketing remark (519 chars)

    Riiinnnnng! Is that the school late bell? Not for your kids 'cause just a hop, skip, and a jump. .. and they'll be on the Morris Central School grounds directly across the street from this 3 br 2 1/2 bath home! Recent upgrades have been made to the kitchen, bath, and heating systems. Great backyard for gardens, pets, and playmates. A separate "barn" might serve as a good workshop or maybe whatever you might have a need for. Business-minded seller says come, look, and let's see if we can make a deal!

  20. 2024-11-19
    status Active 519-char remark
    Show marketing remark (519 chars)

    Riiinnnnng! Is that the school late bell? Not for your kids 'cause just a hop, skip, and a jump. .. and they'll be on the Morris Central School grounds directly across the street from this 3 br 2 1/2 bath home! Recent upgrades have been made to the kitchen, bath, and heating systems. Great backyard for gardens, pets, and playmates. A separate "barn" might serve as a good workshop or maybe whatever you might have a need for. Business-minded seller says come, look, and let's see if we can make a deal!

  21. 2024-10-24
    historical Active Under Contract 519-char remark
    Show marketing remark (519 chars)

    Riiinnnnng! Is that the school late bell? Not for your kids 'cause just a hop, skip, and a jump. .. and they'll be on the Morris Central School grounds directly across the street from this 3 br 2 1/2 bath home! Recent upgrades have been made to the kitchen, bath, and heating systems. Great backyard for gardens, pets, and playmates. A separate "barn" might serve as a good workshop or maybe whatever you might have a need for. Business-minded seller says come, look, and let's see if we can make a deal!

  22. 2024-09-20
    listed $160,000 Active 519-char remark
    Show marketing remark (519 chars)

    Riiinnnnng! Is that the school late bell? Not for your kids 'cause just a hop, skip, and a jump. .. and they'll be on the Morris Central School grounds directly across the street from this 3 br 2 1/2 bath home! Recent upgrades have been made to the kitchen, bath, and heating systems. Great backyard for gardens, pets, and playmates. A separate "barn" might serve as a good workshop or maybe whatever you might have a need for. Business-minded seller says come, look, and let's see if we can make a deal!

  23. 2022-10-11
    soldstatus $74,000
  24. 2022-10-05
    soldstatus $74,000 1020-char remark
    Show marketing remark (1020 chars)

    Super location with a nice setting! This home is on a dead end street a block from Morris Central School . It has GREAT OUTDOOR SPACE with a big BACK YARD, FIRE PIT, LEAN-TO for storage and a TWO TIERED DECK. There's also a TWO STORY BARN with a WORKSHOP and OVERHEAD DOOR. Could fit two cars inside, easily. Although the house is in the process of some repairs it has a GREAT LAYOUT with HARDWOOD FLOORING and a wood burning FIREPLACE. Kitchen is open to the dining area and living area, which leads directly to the deck for entertaining or just grilling dinner. The front living room has wood floors and there's a cozy FAMILY ROOM with a fireplace. Upstairs there are two nice size bedrooms with hardwood floors and a full bath. Master bedroom has a LARGE WALK IN CLOSET. There is a 1/2 bath on the first floor as well. The MUD ROOM offers storage and laundry hookup. Most windows are VINYL REPLACEMENT. Close to village amenities and 20 minutes to Oneonta or Norwich for shopping. Schedule your private shwoing today!

  25. 2022-10-05
    soldstatus $74,000 Closed
    Show marketing remark (1020 chars)

    Super location with a nice setting! This home is on a dead end street a block from Morris Central School . It has GREAT OUTDOOR SPACE with a big BACK YARD, FIRE PIT, LEAN-TO for storage and a TWO TIERED DECK. There's also a TWO STORY BARN with a WORKSHOP and OVERHEAD DOOR. Could fit two cars inside, easily. Although the house is in the process of some repairs it has a GREAT LAYOUT with HARDWOOD FLOORING and a wood burning FIREPLACE. Kitchen is open to the dining area and living area, which leads directly to the deck for entertaining or just grilling dinner. The front living room has wood floors and there's a cozy FAMILY ROOM with a fireplace. Upstairs there are two nice size bedrooms with hardwood floors and a full bath. Master bedroom has a LARGE WALK IN CLOSET. There is a 1/2 bath on the first floor as well. The MUD ROOM offers storage and laundry hookup. Most windows are VINYL REPLACEMENT. Close to village amenities and 20 minutes to Oneonta or Norwich for shopping. Schedule your private shwoing today!

  26. 2022-09-14
    listed Active Under Contract
  27. 2022-07-27
    listed $89,900 1020-char remark
    Show marketing remark (1020 chars)

    Super location with a nice setting! This home is on a dead end street a block from Morris Central School . It has GREAT OUTDOOR SPACE with a big BACK YARD, FIRE PIT, LEAN-TO for storage and a TWO TIERED DECK. There's also a TWO STORY BARN with a WORKSHOP and OVERHEAD DOOR. Could fit two cars inside, easily. Although the house is in the process of some repairs it has a GREAT LAYOUT with HARDWOOD FLOORING and a wood burning FIREPLACE. Kitchen is open to the dining area and living area, which leads directly to the deck for entertaining or just grilling dinner. The front living room has wood floors and there's a cozy FAMILY ROOM with a fireplace. Upstairs there are two nice size bedrooms with hardwood floors and a full bath. Master bedroom has a LARGE WALK IN CLOSET. There is a 1/2 bath on the first floor as well. The MUD ROOM offers storage and laundry hookup. Most windows are VINYL REPLACEMENT. Close to village amenities and 20 minutes to Oneonta or Norwich for shopping. Schedule your private shwoing today!

  28. 2022-07-27
    listed $89,900
    Show marketing remark (1020 chars)

    Super location with a nice setting! This home is on a dead end street a block from Morris Central School . It has GREAT OUTDOOR SPACE with a big BACK YARD, FIRE PIT, LEAN-TO for storage and a TWO TIERED DECK. There's also a TWO STORY BARN with a WORKSHOP and OVERHEAD DOOR. Could fit two cars inside, easily. Although the house is in the process of some repairs it has a GREAT LAYOUT with HARDWOOD FLOORING and a wood burning FIREPLACE. Kitchen is open to the dining area and living area, which leads directly to the deck for entertaining or just grilling dinner. The front living room has wood floors and there's a cozy FAMILY ROOM with a fireplace. Upstairs there are two nice size bedrooms with hardwood floors and a full bath. Master bedroom has a LARGE WALK IN CLOSET. There is a 1/2 bath on the first floor as well. The MUD ROOM offers storage and laundry hookup. Most windows are VINYL REPLACEMENT. Close to village amenities and 20 minutes to Oneonta or Norwich for shopping. Schedule your private shwoing today!

  29. 2012-08-01
    historical
  30. 2010-08-31
    listed $69,000

ⓘ 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
$2,120 · $177/mo
Projected year-2 tax
$2,243 · $187/mo
Expected delta
+$123/yr (+$10/mo · 5.8%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥92°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$13,224
− Mortgage interest
−$7,842
− Property taxes
−$2,120
− Insurance
−$1,366
− Repairs & maintenance
−$1,058
− Management
−$1,058
− Depreciation
−$4,073
Taxable loss
−$4,293
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,030
After-tax cash flow
$-819/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
Morris Central School District
NCES district ID
3619860
Math proficiency
55% ▲ 10.00%
Reading proficiency
45% ▲ 5.00%
Median HH income
$48,249
Composite
44.66/100
National rank
#6000
State rank
#464 of 755 in NY

Livability — Morris

Score
51/100
State rank
#1167
US rank
#25400

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morris, NY
Population (ZIP)
1,486

Population outlook (Otsego County) Hauer SSP2

Today (2025)
57,987 people
By 2030
55,403 · -4.5%
By 2040
50,336 · -13.2%
By 2050
45,715 · -21.2%
By 2075
38,769 · -33.1%
By 2100
33,468 · -42.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 3%
Common ancestry
Slovak 3% Lithuanian 2% Romanian 2%
Foreign-born
1% · Canada
Languages at home
94% English-only · German/W. Germanic 6%

Political lean MEDSL · Otsego

2024 margin
Lean R (+7.9) · D 46.1% · R 53.9%
2008→2024 swing
-13.8pp toward R · 2008: 5.9pp · 2024: -7.9pp
All cycles
2024: R+7.9 2020: R+5.0 2016: R+13.0 2012: D+2.0 2008: D+5.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.89%
Current HPI
410.1348
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

+102.9% since first listed
16 events — show timeline
  • 2026-03-05 Relisted UNYREIS
  • 2026-02-19 Contingent UNYREIS
  • 2025-09-03 Price Changed $140,000 UNYREIS
  • 2025-02-06 Price Changed $150,000 UNYREIS
  • 2024-11-25 Price Changed $155,000 UNYREIS
  • 2024-11-19 Relisted UNYREIS
  • 2024-10-24 Contingent UNYREIS
  • 2024-09-20 Listed $160,000 UNYREIS
  • 2022-10-11 Sold (Public Records) $74,000 Public Records
  • 2022-10-05 Sold (MLS) $74,000 ODBOR
  • 2022-10-05 Sold (MLS) $74,000 UNYREIS
  • 2022-09-14 Listed ODBOR
  • 2022-07-27 Listed $89,900 ODBOR
  • 2022-07-27 Listed $89,900 UNYREIS
  • 2012-08-01 Listing Removed UNYREIS
  • 2010-08-31 Listed $69,000 UNYREIS

Property tax history

-0.9%/yr

Latest (2025): $2,120 · +26.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…