211 Grider St · Buffalo, NY
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $691 – $1,283
Heat risk 3/10 · Minor
- Hot days now (above 93°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +15.0/15.0
- Cash flow +14.3/30.0
- DSCR +4.4/10.0
- 1% rule +4.0/10.0
- Livability +3.9/5.0
- Schools +3.3/10.0
- Rent growth +2.7/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$170,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
MAKE AN OFFER!!!! Consider a package deal . . . This is a worth your while investment. Investors don't miss a great opportunity for the possibility of four rental units. Consider a package deal with 211 Grider and 521 Northland. Both of these 2 unit multi-family properties have been great rental income. Individuals are still interested in renting the units. Make a quick purchase and begin making rental income. This property will require work. Owner is looking to release both properties.
Key facts
- Solid basement
- Updated electrical
- Newer roof
Tags
Property features AI
Finance
- Other: Two-unit property with separate gas and electric meters
- Financial info: Owner pays water (if rented); Water included in rent; Operating expenses include water/sewer (multi-unit)
Exterior
- Parking: Parking available
- Utilities: Public water connected; Sewer connected
- Home design: Two-story property; Existing (resale) condition; Composite siding
- Construction: Composite siding construction
- Exterior features: Balcony; Rectangular residential lot with 30 x 140 dimensions; City street frontage
Interior
- Flooring: Carpet and varied flooring
- Bathrooms: 2 full bathrooms
- Heating & cooling: Gas forced-air heating
- Interior features: Full basement
- Laundry & utility: Gas water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath townhouse listed at $170k.
Deal economics
- At list price, monthly cash flow is $32 ($385/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 $153k (10.1% below list).
- Recommended offer: $153k (10.1% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 77/100 on livability (#195 in NY, #3,011 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: crime F, employment D-.
- Buffalo City School District (urban): math 41% / reading 40% proficiency, ranked #535 of 590 in NY (top 91%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents flat; 237 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,244 units permitted in Erie County in 2024 (563 in 5+ unit buildings).
- This rent runs 41% of the median local income ($45k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
Negotiation context
- It's been on market 23 days — a 2% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 9y 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 $22k; list at $170k implies a 673% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- Built in 1919 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 0.90% ✗
- Cap rate
- 6.52%
- Cash-on-cash
- 0.81%
- DSCR
- 1.04
- GRM
- 9.3
CMA / ARV
- ARV (on-the-fly)
- $276,920
- Comps found
- 1
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 56 Colfax Ave | 0.74mi | 4/2.0 | 1,732 (-12%) | 1mo | $243,000 | $140 | 44 |
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 · 0.67% rent growth · sell at horizon
- IRR
- -17.6%
- Equity multiple
- 0.39×
- Total profit
- $-28,983
- Equity at exit
- $25,348
- IRR
- -14.9%
- Equity multiple
- 0.24×
- Total profit
- $-36,223
- Equity at exit
- $14,698
Cash invested: $47,600 (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
ZIP-level market 14215
- Home prices YoY
- -30.0%
- Rents YoY
- 0.7%
- Active inventory
- 237
- Price-to-rent
- 9.3×
Monthly cashflow live
- Estimated rent
- $1,528 high interval (Pro) →
- Mortgage (P&I)
- −$891
- Tax est. 1.5%
- −$212 /mo · $2,550/yr
- Insurance
- −$71
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$321
- Net cashflow
- $32
Break-even live
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
- $42,500
- Closing costs
- $5,100
- 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 9 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 73 Inter Park Ave Buffalo, NY | 3.0 | 1.0 | 2080 | $1,300 | $0.62 | 14d | 1 | 0.66mi |
| 517 Goodyear Ave Buffalo, NY | 3.0 | 1.0 | 1559 | $1,800 | $1.15 | 19d | 1 | 0.76mi |
| 563 Humboldt Pkwy Buffalo, NY | 3.0 | 1.0 | 2004 | $1,200 | $0.60 | 23d | 1 | 0.76mi |
| 184 Butler Ave Unit 1545840P Buffalo, NY | 4.0 | 1.0 | 1496 | $3,226 | $2.16 | 14d | 1 | 0.86mi |
| 25 Parkridge Ave Buffalo, NY | 3.0 | 1.0 | 1914 | $1,350 | $0.71 | 14d | 1 | 1.14mi |
| 79 Walden Ave Buffalo, NY | 3.0 | 1.0 | 2528 | $1,250 | $0.49 | 43d | 1 | 1.17mi |
| 102 Florida St Buffalo, NY | 3.0 | 1.0 | 1296 | $1,650 | $1.27 | 43d | 1 | 1.33mi |
| 96 Academy Rd Buffalo, NY | 3.0 | 1.0 | 2247 | $1,400 | $0.62 | 23d | 1 | 1.40mi |
| 65 Domedion Ave Buffalo, NY | 3.0 | 1.0 | 1632 | $1,500 | $0.92 | 1d | 1 | 1.43mi |
Listing history 25 events
-
2026-06-18days on market $170,000 Active 23 DOM
-
2026-06-17days on market $170,000 Active 22 DOM
-
2026-06-16days on market $170,000 Active 21 DOM
-
2026-06-15days on market $170,000 Active 20 DOM
-
2026-06-13days on market $170,000 Active 18 DOM
-
2026-06-13days on market $170,000 Active 17 DOM
-
2026-06-10days on market $170,000 Active 15 DOM
-
2026-06-09days on market $170,000 Active 14 DOM
-
2026-06-08days on market $170,000 Active 13 DOM
-
2026-06-07days on market $170,000 Active 12 DOM
-
2026-06-03days on market $170,000 Active 8 DOM
-
2026-06-02days on market $170,000 Active 7 DOM
-
2026-06-01days on market $170,000 Active 6 DOM
-
2026-05-31days on market $170,000 Active 5 DOM
-
2026-05-26$170,000 Active
-
2017-11-06$22,000 Active 491-char remark
Show marketing remark (491 chars)
MAKE AN OFFER!!!! Consider a package deal . . . This is a worth your while investment. Investors don't miss a great opportunity for the possibility of four rental units. Consider a package deal with 211 Grider and 521 Northland. Both of these 2 unit multi-family properties have been great rental income. Individuals are still interested in renting the units. Make a quick purchase and begin making rental income. This property will require work. Owner is looking to release both properties.
-
2017-10-17soldstatus $22,000 Closed Sale or Rented 491-char remark
Show marketing remark (491 chars)
MAKE AN OFFER!!!! Consider a package deal . . . This is a worth your while investment. Investors don't miss a great opportunity for the possibility of four rental units. Consider a package deal with 211 Grider and 521 Northland. Both of these 2 unit multi-family properties have been great rental income. Individuals are still interested in renting the units. Make a quick purchase and begin making rental income. This property will require work. Owner is looking to release both properties.
-
2017-10-17soldstatus $22,000 Closed Sale or Rented 491-char remark
Show marketing remark (491 chars)
MAKE AN OFFER!!!! Consider a package deal . . . This is a worth your while investment. Investors don't miss a great opportunity for the possibility of four rental units. Consider a package deal with 211 Grider and 521 Northland. Both of these 2 unit multi-family properties have been great rental income. Individuals are still interested in renting the units. Make a quick purchase and begin making rental income. This property will require work. Owner is looking to release both properties.
-
2017-10-17soldstatus $22,000
Show marketing remark (491 chars)
MAKE AN OFFER!!!! Consider a package deal . . . This is a worth your while investment. Investors don't miss a great opportunity for the possibility of four rental units. Consider a package deal with 211 Grider and 521 Northland. Both of these 2 unit multi-family properties have been great rental income. Individuals are still interested in renting the units. Make a quick purchase and begin making rental income. This property will require work. Owner is looking to release both properties.
-
2017-06-01status Pending Sale 491-char remark
Show marketing remark (491 chars)
MAKE AN OFFER!!!! Consider a package deal . . . This is a worth your while investment. Investors don't miss a great opportunity for the possibility of four rental units. Consider a package deal with 211 Grider and 521 Northland. Both of these 2 unit multi-family properties have been great rental income. Individuals are still interested in renting the units. Make a quick purchase and begin making rental income. This property will require work. Owner is looking to release both properties.
-
2017-05-31price $22,000 491-char remark
Show marketing remark (491 chars)
MAKE AN OFFER!!!! Consider a package deal . . . This is a worth your while investment. Investors don't miss a great opportunity for the possibility of four rental units. Consider a package deal with 211 Grider and 521 Northland. Both of these 2 unit multi-family properties have been great rental income. Individuals are still interested in renting the units. Make a quick purchase and begin making rental income. This property will require work. Owner is looking to release both properties.
-
2017-05-30Under Contract- Do Not Show 491-char remark
Show marketing remark (491 chars)
MAKE AN OFFER!!!! Consider a package deal . . . This is a worth your while investment. Investors don't miss a great opportunity for the possibility of four rental units. Consider a package deal with 211 Grider and 521 Northland. Both of these 2 unit multi-family properties have been great rental income. Individuals are still interested in renting the units. Make a quick purchase and begin making rental income. This property will require work. Owner is looking to release both properties.
-
2017-05-05historical Under Contract- Do Not Show
-
2017-05-03historical
-
2017-04-28$19,900 Active
ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 3/10 Moderate 7 d/yr ≥93°F today · 15 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
- $18,332
- − Mortgage interest
- −$9,523
- − Property taxes
- −$2,550
- − Insurance
- −$850
- − Repairs & maintenance
- −$1,467
- − Management
- −$1,467
- − Depreciation
- −$4,945
- Taxable loss
- −$2,469
- Est. tax savings @ 24.0%
- +$593
- After-tax cash flow
- $977/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
- Buffalo City School District
- NCES district ID
- 3605850
- Math proficiency
- 41% ▲ 11.00%
- Reading proficiency
- 40% ▲ 7.00%
- Median HH income
- $31,665
- Composite
- 33.17/100
- National rank
- #5544
- State rank
- #535 of 590 in NY
Livability — Buffalo
- Score
- 77/100
- State rank
- #195
- US rank
- #3011
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Buffalo, NY
- County
- Erie County · 714,559 people
- City population
- 440,021
- Metro
- Buffalo-Cheektowaga, NY
- Population (ZIP)
- 42,524
- Household income
- $44,955
- Rent vs Own
- Severe rent burden
- 2873.0
Population outlook (Erie County) Hauer SSP2
- Today (2025)
- 933,037 people
- By 2030
- 935,181 · +0.2%
- By 2040
- 928,531 · -0.5%
- By 2050
- 905,725 · -2.9%
- By 2075
- 834,037 · -10.6%
- By 2100
- 708,033 · -24.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (67%)
- Race & ethnicity
- Black 67% White 15% Asian 7% Hispanic / Latino 6% Two or more races 6%
- Hispanic origin (detail)
- Puerto Rican 4%
- Common ancestry
- Romanian 4% Lithuanian 1% Italian 1%
- Foreign-born
- 9% · Canada, China
- Languages at home
- 88% English-only · Other Indo-European 4% Spanish 4% Chinese 1%
Political lean MEDSL · Erie
- 2024 margin
- Lean D (+9.7) · D 54.8% · R 45.2%
- 2008→2024 swing
- -7.9pp toward R · 2008: 17.5pp · 2024: 9.7pp
- All cycles
- 2024: D+9.7 2020: D+14.7 2016: D+4.8 2012: D+15.6 2008: D+17.5
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -126.29%
- Current HPI
- 295.2966
- Rent YoY
- ▲ 0.67%
- Metro
- Buffalo-Cheektowaga, NY
- State GDP YoY
- ▲ 2.60%
- F500 in state
- 92
Industry mix (Fortune 500 HQ in NY)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Financial Services | 10 | $950B |
|
||
| Consumer Goods | 9 | $162B |
|
||
| Insurance | 4 | $225B |
|
||
| Telecommunications | 2 | $144B |
|
||
| Pharmaceuticals | 2 | $112B |
|
||
| Media / Entertainment | 2 | $69B |
|
||
Price history
+754.3% since first listed11 events — show timeline
- 2026-05-26 Listed $170,000 WNYREIS
- 2017-11-06 Listed $22,000 WNYREIS
- 2017-10-17 Sold (Public Records) $22,000 Public Records
- 2017-10-17 Sold (MLS) $22,000 WNYREIS
- 2017-10-17 Sold (MLS) $22,000 WNYREIS
- 2017-06-01 Pending — WNYREIS
- 2017-05-31 Price Changed $22,000 WNYREIS
- 2017-05-30 Listed — WNYREIS
- 2017-05-05 Contingent — WNYREIS
- 2017-05-03 Listing Removed — WNYREIS
- 2017-04-28 Listed $19,900 WNYREIS
Property tax history
+14.4%/yrLatest (2025): $307 · +128.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…