CashFlowRE
Sign in Sign up
211 Grider St
C- Composite 50.01
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

211 Grider St · Buffalo, NY 14215
4 bd · 2.0 ba · 1,978 sqft · Townhouse public records · 23 Days on market
Built 1919 4,200 sqft lot Est $277k · 39% under

🖨 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

WELL MAINTAINEDFULLY PAINTED EXTERIORNEWER ROOFUPDATED ELECTRICALSOLID BASEMENTLARGE ATTIC

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

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 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.
Recommended offer $152,770 (10.1% below list)

Questions for the listing agent

  1. Built in 1919 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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

5-year hold
IRR
-17.6%
Equity multiple
0.39×
Total profit
$-28,983
Equity at exit
$25,348
10-year hold
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
NYC rent stabilization (~1M units); 2019 HSTPA strengthened tenant rights; courts deeply backlogged.

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

Break-even rent $1,487
Max offer price $170,000
Occupancy floor 93%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $170,000 Active 23 DOM
  2. 2026-06-17
    days on market $170,000 Active 22 DOM
  3. 2026-06-16
    days on market $170,000 Active 21 DOM
  4. 2026-06-15
    days on market $170,000 Active 20 DOM
  5. 2026-06-13
    days on market $170,000 Active 18 DOM
  6. 2026-06-13
    days on market $170,000 Active 17 DOM
  7. 2026-06-10
    days on market $170,000 Active 15 DOM
  8. 2026-06-09
    days on market $170,000 Active 14 DOM
  9. 2026-06-08
    days on market $170,000 Active 13 DOM
  10. 2026-06-07
    days on market $170,000 Active 12 DOM
  11. 2026-06-03
    days on market $170,000 Active 8 DOM
  12. 2026-06-02
    days on market $170,000 Active 7 DOM
  13. 2026-06-01
    days on market $170,000 Active 6 DOM
  14. 2026-05-31
    days on market $170,000 Active 5 DOM
  15. 2026-05-26
    listed $170,000 Active
  16. 2017-11-06
    listed $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.

  17. 2017-10-17
    soldstatus $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.

  18. 2017-10-17
    soldstatus $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.

  19. 2017-10-17
    soldstatus $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.

  20. 2017-06-01
    status 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.

  21. 2017-05-31
    price $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.

  22. 2017-05-30
    listed Under 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.

  23. 2017-05-05
    historical Under Contract- Do Not Show
  24. 2017-05-03
    historical
  25. 2017-04-28
    listed $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
combined federal + state — saved on this device
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

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

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
50.0% rent · 50.0% 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

Price history

+754.3% since first listed
11 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%/yr

Latest (2025): $307 · +128.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…