CashFlowRE
Sign in Sign up
307 Lormore St Duplex
C- Composite 50.54
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$50,000

307 Lormore St · Elmira, NY 14904
6 bd · 2.0 ba · 2,608 sqft · MultiFamily public records · 622 Days on market
Built 1900 4,796 sqft lot Est $90k · 44% under

🖨 Deal sheet (PDF) 📄 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 MLS

Discover the potential of this large duplex located in Elmira, New York. This property is ideal for investors looking to maximize rental income or for those seeking a multi-family home with customization opportunities. Each unit has three bedrooms and one bath. The downstairs apartment is a blank canvas, needing everything and offering endless possibilities for renovation. The upstairs apartment is nearly finished and just needs a kitchen.

Key facts

  • Large duplex
  • Multi-family home
  • 4,796 sq ft lot

Tags

LARGE DUPLEXMULTI-FAMILY HOMECUSTOMIZATION OPPORTUNITIES

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 × 3-bed/1.0-bath units multifamily listed at $50k.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive. Per door: $829/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $50k).
  • Recommended offer: $44k (12.0% below list) — sets the bar for market timing.
  • Cap rate 46.1% vs local median 10.1% in Elmira — 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 62/100 on livability (#832 in NY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Elmira City School District (urban): math 23% / reading 35% proficiency, ranked #580 of 590 in NY (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 101 active listings in the ZIP; 91 units permitted in Chemung County in 2024 (63 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Chemung County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 622 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 24y ago; this cycle's ask has dropped $40k (44%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $31k; list at $50k implies a 61% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $44,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 622 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 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. 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?
  9. 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.
  10. 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.
  11. 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
5.07%
Cap rate
46.10%
Cash-on-cash
142.17%
DSCR
7.33
GRM
1.6

CMA / ARV

ARV (median comp)
$89,717
List price
$50,000
Delta
-44.27%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
300 Lormore St 0.04mi 6/2.0 2,627 (+1%) 3mo $78,600 $30 94
501 Spaulding St 0.15mi 6/2.0 2,569 (-2%) 16mo $19,000 $7 77
716-718 Spaulding St 0.41mi 6/2.0 2,259 (-13%) 2mo $64,000 $28 57
577 Riverside Ave 0.34mi 6/2.0 2,460 (-6%) 23mo $110,000 $45 56
511 Pennsylvania Ave 0.56mi 6/2.5 2,955 (+13%) 6mo $85,000 $29 44
215-217 Fulton St 0.54mi 7/3.0 (+1) 2,718 (+4%) 18mo $100,000 $37 44
401 Franklin St 0.75mi 5/2.0 (-1) 2,505 (-4%) 17mo $70,000 $28 39
151-153 Boardman St 0.35mi 5/3.0 (-1) 2,953 (+13%) 20mo $55,000 $19 36
719 S Main St 0.75mi 5/2.0 (-1) 2,217 (-15%) 22mo $110,000 $50 17

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
Equity multiple
7.97×
Total profit
$97,579
Equity at exit
$7,455
10-year hold
IRR
Equity multiple
16.80×
Total profit
$221,158
Equity at exit
$4,323

Cash invested: $14,000 (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 14904

Home prices YoY
-9.6%
Active inventory
101
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$2,537 high interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $750/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$533
Net cashflow
$1,659

Break-even live

Break-even rent $437
Max offer price $50,000
Occupancy floor 30%

Sensitivity live

Price -10% $1,693 -5% $1,676 +0% $1,659 +5% $1,641 +10% $1,624
Rent -10% $1,458 -5% $1,558 +0% $1,659 +5% $1,759 +10% $1,859
Rate -1.0pp $1,684 -0.5pp $1,671 base $1,659 +0.5pp $1,646 +1.0pp $1,633

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

UnitsBedsBathsEst. rent
Total (2 units) $2,537

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
$12,500
Closing costs
$1,500
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.

Listing history 27 events

  1. 2026-06-19
    days on market $50,000 Active 622 DOM
  2. 2026-06-18
    days on market $50,000 Active 621 DOM
  3. 2026-06-17
    days on market $50,000 Active 620 DOM
  4. 2026-06-16
    days on market $50,000 Active 619 DOM
  5. 2026-06-15
    days on market $50,000 Active 618 DOM
  6. 2026-06-14
    days on market $50,000 Active 616 DOM
  7. 2026-06-12
    days on market $50,000 Active 615 DOM
  8. 2026-06-09
    days on market $50,000 Active 612 DOM
  9. 2026-06-08
    days on market $50,000 Active 611 DOM
  10. 2026-06-07
    days on market $50,000 Active 610 DOM
  11. 2026-06-05
    days on market $50,000 Active 607 DOM
  12. 2026-06-03
    days on market $50,000 Active 606 DOM
  13. 2026-06-02
    days on market $50,000 Active 605 DOM
  14. 2026-06-01
    days on market $50,000 Active 604 DOM
  15. 2026-05-31
    days on market $50,000 Active 603 DOM
  16. 2026-05-30
    days on market $50,000 Active 602 DOM
  17. 2026-03-28
    status Active 443-char remark
    Show marketing remark (443 chars)

    Discover the potential of this large duplex located in Elmira, New York. This property is ideal for investors looking to maximize rental income or for those seeking a multi-family home with customization opportunities. Each unit has three bedrooms and one bath. The downstairs apartment is a blank canvas, needing everything and offering endless possibilities for renovation. The upstairs apartment is nearly finished and just needs a kitchen.

  18. 2025-08-29
    status Active 443-char remark
    Show marketing remark (443 chars)

    Discover the potential of this large duplex located in Elmira, New York. This property is ideal for investors looking to maximize rental income or for those seeking a multi-family home with customization opportunities. Each unit has three bedrooms and one bath. The downstairs apartment is a blank canvas, needing everything and offering endless possibilities for renovation. The upstairs apartment is nearly finished and just needs a kitchen.

  19. 2025-02-09
    status Active 443-char remark
    Show marketing remark (443 chars)

    Discover the potential of this large duplex located in Elmira, New York. This property is ideal for investors looking to maximize rental income or for those seeking a multi-family home with customization opportunities. Each unit has three bedrooms and one bath. The downstairs apartment is a blank canvas, needing everything and offering endless possibilities for renovation. The upstairs apartment is nearly finished and just needs a kitchen.

  20. 2024-11-29
    price $50,000 443-char remark
    Show marketing remark (443 chars)

    Discover the potential of this large duplex located in Elmira, New York. This property is ideal for investors looking to maximize rental income or for those seeking a multi-family home with customization opportunities. Each unit has three bedrooms and one bath. The downstairs apartment is a blank canvas, needing everything and offering endless possibilities for renovation. The upstairs apartment is nearly finished and just needs a kitchen.

  21. 2024-08-06
    listed $89,900 Active 443-char remark
    Show marketing remark (443 chars)

    Discover the potential of this large duplex located in Elmira, New York. This property is ideal for investors looking to maximize rental income or for those seeking a multi-family home with customization opportunities. Each unit has three bedrooms and one bath. The downstairs apartment is a blank canvas, needing everything and offering endless possibilities for renovation. The upstairs apartment is nearly finished and just needs a kitchen.

  22. 2024-02-21
    soldstatus $31,000
  23. 2024-02-12
    soldstatus $31,000 370-char remark
    Show marketing remark (370 chars)

    Calling all investors & handymen/women! Great Real estate opportunity in Elmira to rehab and replenish with separated utilities. This upper/lower spacious 2 unit property is waiting to be properly restored and brought back to its full potential. Once restored, rent both units out to maximize your ROI or live in one unit and rent the other out. Take a look today!

  24. 2023-09-13
    listed $30,000 370-char remark
    Show marketing remark (370 chars)

    Calling all investors & handymen/women! Great Real estate opportunity in Elmira to rehab and replenish with separated utilities. This upper/lower spacious 2 unit property is waiting to be properly restored and brought back to its full potential. Once restored, rent both units out to maximize your ROI or live in one unit and rent the other out. Take a look today!

  25. 2002-12-27
    soldstatus $4,500
  26. 2002-06-20
    listed $5,990
  27. 1992-03-23
    soldstatus $30,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (shaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 15 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
$30,444
− Mortgage interest
−$2,801
− Property taxes
−$750
− Insurance
−$250
− Repairs & maintenance
−$2,436
− Management
−$2,436
− Depreciation
−$1,455
Taxable income
$20,318
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,876
After-tax cash flow
$15,028/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
Elmira City School District
NCES district ID
3610560
Math proficiency
23% ▼ -7.00%
Reading proficiency
35% ▲ 7.00%
Median HH income
$40,180
Composite
24.39/100
National rank
#7688
State rank
#580 of 590 in NY

Livability — Elmira

Score
62/100
State rank
#832
US rank
#16139

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Elmira, NY
City population
14,276
Population (ZIP)
14,276

Population outlook (Chemung County) Hauer SSP2

Today (2025)
82,931 people
By 2030
80,356 · -3.1%
By 2040
74,745 · -9.9%
By 2050
69,012 · -16.8%
By 2075
55,689 · -32.8%
By 2100
41,428 · -50.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 7% Black 7% Hispanic / Latino 5% Native American 1%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 2%
Foreign-born
2% · Canada, Jamaica, Dominican Republic
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Chemung

2024 margin
R (+16.8) · D 41.6% · R 58.4%
2008→2024 swing
-15.6pp toward R · 2008: -1.2pp · 2024: -16.8pp
All cycles
2024: R+16.8 2020: R+13.4 2016: R+20.0 2012: R+2.9 2008: R+1.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -23.33%
Current HPI
220.688
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

+66.7% since first listed
11 events — show timeline
  • 2026-03-28 Relisted NMPA
  • 2025-08-29 Relisted NMPA
  • 2025-02-09 Relisted NMPA
  • 2024-11-29 Price Changed $50,000 NMPA
  • 2024-08-06 Listed $89,900 NMPA
  • 2024-02-21 Sold (Public Records) $31,000 Public Records
  • 2024-02-12 Sold (MLS) $31,000 UNYREIS
  • 2023-09-13 Listed $30,000 UNYREIS
  • 2002-12-27 Sold (MLS) $4,500 UNYREIS
  • 2002-06-20 Listed $5,990 UNYREIS
  • 1992-03-23 Sold (Public Records) $30,000 Public Records

Property tax history

+7.8%/yr

Latest (2025): $2,788 · -14.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…