CashFlowRE
Sign in Sign up
108 Wells Pl
B+ Composite 75.26
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Livability +4.0/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

108 Wells Pl · Utica, NY 13502
2 bd · 1.0 ba · 1,232 sqft · SingleFamily public records · 273 Days on market
Built 1920 8,000 sqft lot $130/sqft · 28% below area Est $222k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 108 Wells Place, a wonderful opportunity to own a classic home in the heart of Utica. Offering 1,232 square feet of living space, this 2-bedroom, 1-bathroom residence combines character, convenience, and potential, making it an excellent choice for first-time buyers, growing families, or anyone looking to invest in a solid home with room to personalize. Step inside and you’ll find a spacious layout designed for comfortable everyday living. The living room is warm and inviting, anchored by a charming brick fireplace that creates a perfect focal point for gatherings and relaxation. Just off the living room, a bright dining area with hardwood floors is ready to host family dinners or cozy evenings with friends. The kitchen provides plenty of cabinet space and a functional layout that can easily be updated to reflect your personal style. Upstairs, two well-proportioned bedrooms offer comfortable retreats, each with unique character and natural light. The full bathroom is conveniently located and provides everything you need with space for future updates if desired. A full basement adds even more utility, ideal for storage, a workshop, or future finishing. Outside, the property continues to impress. The private backyard is shaded by mature trees and enclosed for added peace of mind, offering the perfect setting for outdoor entertaining, barbecues, or simply enjoying the seasons in Upstate New York. The one-stall garage and paved driveway provide easy off-street parking and additional storage for vehicles, tools, or recreational equipment. Situated in a convenient neighborhood close to schools, shopping, restaurants, and local parks, this home offers a balance of privacy and accessibility. Whether you’re commuting for work, running errands, or enjoying nearby community amenities, you’ll love the ease of this location. 108 Wells Place is more than just a house—it’s a place where you can put down roots, add your own finishing touches, and create a home filled with warmth and memories. With charm, functionality, and value all wrapped into one, this property won’t last long

Key facts

  • Brick fireplace
  • One-stall garage
  • Private backyard

Tags

BRICK FIREPLACEHARDWOOD FLOORSPRIVATE BACKYARDMATURE TREESFULL BASEMENTONE-STALL GARAGE

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/1.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $643 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.1% vs local median 7.7% in Utica — 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 80/100 on livability (#104 in NY, #1,589 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D, schools D-, crime F.
  • Utica City School District (urban): math 33% / reading 38% proficiency, ranked #562 of 590 in NY (top 95%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 150 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 204 units permitted in Oneida County in 2024 (68 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($58k/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.
  • Oneida County population projected at -12% 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 $45k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 273 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 29y ago; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $85k; list at $160k implies a 89% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 273 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.34%
Cap rate
11.12%
Cash-on-cash
17.25%
DSCR
1.77
GRM
6.2

CMA / ARV

ARV (median comp)
$222,432
List price
$159,900
Delta
-28.11%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
503 Coolidge Rd 0.29mi 3/2.0 (+1) 1,248 (+1%) 1mo $196,000 $157 74
411 Van Roen Rd 0.59mi 2/1.0 1,250 (+2%) 1mo $195,000 $156 69
450 Coventry Ave 0.40mi 2/1.0 1,224 (-1%) 13mo $181,900 $149 69
704 Dawes Ave 0.50mi 3/2.0 (+1) 1,224 (-1%) 5mo $110,000 $90 63
409 Cosby Rd 0.48mi 3/1.0 (+1) 1,146 (-7%) 2mo $212,500 $185 59
405 Van Roen Rd 0.62mi 2/2.0 1,152 (-6%) 8mo $250,000 $217 50
711 Wilbain Dr E 0.59mi 2/2.0 1,152 (-6%) 10mo $189,000 $164 50
706 Dawes Ave 0.51mi 3/1.0 (+1) 1,098 (-11%) 10mo $200,000 $182 44
619 Cosby Rd 0.61mi 3/1.0 (+1) 1,132 (-8%) 10mo $185,000 $163 44
415 Van Dyke Rd 0.67mi 3/1.0 (+1) 1,328 (+8%) 9mo $210,000 $158 44
705 Dawes Ave 0.51mi 3/1.0 (+1) 1,074 (-13%) 10mo $175,900 $164 41
617 Cosby Rd 0.60mi 3/2.0 (+1) 1,384 (+12%) 3mo $259,000 $187 40

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
8.6%
Equity multiple
1.34×
Total profit
$15,067
Equity at exit
$23,842
10-year hold
IRR
17.8%
Equity multiple
2.47×
Total profit
$65,870
Equity at exit
$13,825

Cash invested: $44,772 (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 13502

Home prices YoY
-12.1%
Active inventory
150
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$2,136 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$139 /mo · $1,665/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$449
Net cashflow
$643

Break-even live

Break-even rent $1,321
Max offer price $159,900
Occupancy floor 65%

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
$39,975
Closing costs
$4,797
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1 Patriot Cir Utica, NY 1.0–2.0 1.0–2.5 1451 $3,115 $2.15 43d 6 0.36mi
119 Hotel St Utica, NY 1.0–2.0 1.0–2.0 1053 $2,300 $2.18 43d 14 1.14mi
221 Elizabeth St #2 Utica, NY 2.0 1.0 1100 $2,000 $1.82 44d 1 1.36mi
221 Elizabeth St Unit 1 Utica, NY 1.0 1.0 950 $1,500 $1.58 43d 1 1.36mi
230 Genesee St Utica, NY 1.0 1.0 850 $1,600 $1.88 43d 1 1.48mi

Listing history 28 events

  1. 2026-06-19
    days on market $159,900 Active 273 DOM
  2. 2026-06-18
    days on market $159,900 Active 272 DOM
  3. 2026-06-17
    days on market $159,900 Active 271 DOM
  4. 2026-06-16
    days on market $159,900 Active 270 DOM
  5. 2026-06-15
    days on market $159,900 Active 269 DOM
  6. 2026-06-14
    days on market $159,900 Active 267 DOM
  7. 2026-06-13
    days on market $159,900 Active 266 DOM
  8. 2026-06-10
    days on market $159,900 Active 264 DOM
  9. 2026-06-09
    days on market $159,900 Active 263 DOM
  10. 2026-06-08
    days on market $159,900 Active 262 DOM
  11. 2026-06-07
    days on market $159,900 Active 261 DOM
  12. 2026-06-03
    days on market $159,900 Active 257 DOM
  13. 2026-06-02
    days on market $159,900 Active 256 DOM
  14. 2026-06-01
    days on market $159,900 Active 255 DOM
  15. 2026-05-31
    days on market $159,900 Active 254 DOM
  16. 2026-05-30
    days on market $159,900 Active 253 DOM
  17. 2025-11-13
    price $164,900 2147-char remark
    Show marketing remark (2147 chars)

    Welcome to 108 Wells Place, a wonderful opportunity to own a classic home in the heart of Utica. Offering 1,232 square feet of living space, this 2-bedroom, 1-bathroom residence combines character, convenience, and potential, making it an excellent choice for first-time buyers, growing families, or anyone looking to invest in a solid home with room to personalize. Step inside and you’ll find a spacious layout designed for comfortable everyday living. The living room is warm and inviting, anchored by a charming brick fireplace that creates a perfect focal point for gatherings and relaxation. Just off the living room, a bright dining area with hardwood floors is ready to host family dinners or cozy evenings with friends. The kitchen provides plenty of cabinet space and a functional layout that can easily be updated to reflect your personal style. Upstairs, two well-proportioned bedrooms offer comfortable retreats, each with unique character and natural light. The full bathroom is conveniently located and provides everything you need with space for future updates if desired. A full basement adds even more utility, ideal for storage, a workshop, or future finishing. Outside, the property continues to impress. The private backyard is shaded by mature trees and enclosed for added peace of mind, offering the perfect setting for outdoor entertaining, barbecues, or simply enjoying the seasons in Upstate New York. The one-stall garage and paved driveway provide easy off-street parking and additional storage for vehicles, tools, or recreational equipment. Situated in a convenient neighborhood close to schools, shopping, restaurants, and local parks, this home offers a balance of privacy and accessibility. Whether you’re commuting for work, running errands, or enjoying nearby community amenities, you’ll love the ease of this location. 108 Wells Place is more than just a house—it’s a place where you can put down roots, add your own finishing touches, and create a home filled with warmth and memories. With charm, functionality, and value all wrapped into one, this property won’t last long

  18. 2025-10-13
    price $172,400 2147-char remark
    Show marketing remark (2147 chars)

    Welcome to 108 Wells Place, a wonderful opportunity to own a classic home in the heart of Utica. Offering 1,232 square feet of living space, this 2-bedroom, 1-bathroom residence combines character, convenience, and potential, making it an excellent choice for first-time buyers, growing families, or anyone looking to invest in a solid home with room to personalize. Step inside and you’ll find a spacious layout designed for comfortable everyday living. The living room is warm and inviting, anchored by a charming brick fireplace that creates a perfect focal point for gatherings and relaxation. Just off the living room, a bright dining area with hardwood floors is ready to host family dinners or cozy evenings with friends. The kitchen provides plenty of cabinet space and a functional layout that can easily be updated to reflect your personal style. Upstairs, two well-proportioned bedrooms offer comfortable retreats, each with unique character and natural light. The full bathroom is conveniently located and provides everything you need with space for future updates if desired. A full basement adds even more utility, ideal for storage, a workshop, or future finishing. Outside, the property continues to impress. The private backyard is shaded by mature trees and enclosed for added peace of mind, offering the perfect setting for outdoor entertaining, barbecues, or simply enjoying the seasons in Upstate New York. The one-stall garage and paved driveway provide easy off-street parking and additional storage for vehicles, tools, or recreational equipment. Situated in a convenient neighborhood close to schools, shopping, restaurants, and local parks, this home offers a balance of privacy and accessibility. Whether you’re commuting for work, running errands, or enjoying nearby community amenities, you’ll love the ease of this location. 108 Wells Place is more than just a house—it’s a place where you can put down roots, add your own finishing touches, and create a home filled with warmth and memories. With charm, functionality, and value all wrapped into one, this property won’t last long

  19. 2025-09-19
    listed $179,900 Active 2147-char remark
    Show marketing remark (2147 chars)

    Welcome to 108 Wells Place, a wonderful opportunity to own a classic home in the heart of Utica. Offering 1,232 square feet of living space, this 2-bedroom, 1-bathroom residence combines character, convenience, and potential, making it an excellent choice for first-time buyers, growing families, or anyone looking to invest in a solid home with room to personalize. Step inside and you’ll find a spacious layout designed for comfortable everyday living. The living room is warm and inviting, anchored by a charming brick fireplace that creates a perfect focal point for gatherings and relaxation. Just off the living room, a bright dining area with hardwood floors is ready to host family dinners or cozy evenings with friends. The kitchen provides plenty of cabinet space and a functional layout that can easily be updated to reflect your personal style. Upstairs, two well-proportioned bedrooms offer comfortable retreats, each with unique character and natural light. The full bathroom is conveniently located and provides everything you need with space for future updates if desired. A full basement adds even more utility, ideal for storage, a workshop, or future finishing. Outside, the property continues to impress. The private backyard is shaded by mature trees and enclosed for added peace of mind, offering the perfect setting for outdoor entertaining, barbecues, or simply enjoying the seasons in Upstate New York. The one-stall garage and paved driveway provide easy off-street parking and additional storage for vehicles, tools, or recreational equipment. Situated in a convenient neighborhood close to schools, shopping, restaurants, and local parks, this home offers a balance of privacy and accessibility. Whether you’re commuting for work, running errands, or enjoying nearby community amenities, you’ll love the ease of this location. 108 Wells Place is more than just a house—it’s a place where you can put down roots, add your own finishing touches, and create a home filled with warmth and memories. With charm, functionality, and value all wrapped into one, this property won’t last long

  20. 2018-05-21
    soldstatus $84,800 422-char remark
    Show marketing remark (422 chars)

    PRIDE OF OWNERSHIP SHOWS in this Well Maintained Single Family Home on a Dead End Street. Features 2 Bedrooms, 1 Bath, Formal Dining Room, Living Room with Gas Fireplace, Large Mud Room and Hardwoods Throughout. Additional Room on the First Floor is a Great Space for an Office or Play Room. Deep Lot with Invisible Fence gives Fido lots of Space to Romp and Play! Recently Sealed Driveway Leads to a Large 2 Stall Garage!

  21. 2018-01-29
    listed $84,500 422-char remark
    Show marketing remark (422 chars)

    PRIDE OF OWNERSHIP SHOWS in this Well Maintained Single Family Home on a Dead End Street. Features 2 Bedrooms, 1 Bath, Formal Dining Room, Living Room with Gas Fireplace, Large Mud Room and Hardwoods Throughout. Additional Room on the First Floor is a Great Space for an Office or Play Room. Deep Lot with Invisible Fence gives Fido lots of Space to Romp and Play! Recently Sealed Driveway Leads to a Large 2 Stall Garage!

  22. 2017-09-07
    listed $89,900
  23. 2007-01-18
    soldstatus $70,000
  24. 2007-01-17
    soldstatus $70,000
  25. 2006-11-02
    listed $74,900
  26. 1998-08-25
    soldstatus $35,700
  27. 1998-08-25
    soldstatus $35,700
  28. 1997-10-01
    listed $39,000

ⓘ 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
$1,665 · $139/mo
Projected year-2 tax
$2,184 · $182/mo
Expected delta
+$519/yr (+$43/mo · 31.2%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$25,631
− Mortgage interest
−$8,957
− Property taxes
−$1,665
− Insurance
−$800
− Repairs & maintenance
−$2,050
− Management
−$2,050
− Depreciation
−$4,652
Taxable income
$5,457
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,310
After-tax cash flow
$6,412/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
Utica City School District
NCES district ID
3629370
Math proficiency
33% ▼ -7.00%
Reading proficiency
38% ▲ 2.00%
Median HH income
$31,834
Composite
29.01/100
National rank
#6613
State rank
#562 of 590 in NY

Livability — Utica

Score
80/100
State rank
#104
US rank
#1589

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Utica, NY
County
Oneida County · 89,710 people
City population
72,968
Metro
Utica-Rome, NY
Population (ZIP)
34,037
Household income
$57,835
Rent vs Own
40.8% rent · 59.2% own
Severe rent burden
1604.0

Population outlook (Oneida County) Hauer SSP2

Today (2025)
225,223 people
By 2030
220,384 · -2.1%
By 2040
209,071 · -7.2%
By 2050
197,920 · -12.1%
By 2075
175,541 · -22.1%
By 2100
148,491 · -34.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 11% Black 9% Two or more races 7% Asian 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5% Dominican 2%
Common ancestry
Romanian 11% Lithuanian 3% American 2%
Foreign-born
12% · Canada, Philippines, China
Languages at home
81% English-only · Spanish 7% Russian/Polish/Slavic 4% Other Asian/Pacific 3%

Political lean MEDSL · Oneida

2024 margin
Strong R (+21.3) · D 39.4% · R 60.6%
2008→2024 swing
-15.2pp toward R · 2008: -6.1pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+15.5 2016: R+21.1 2012: R+5.3 2008: R+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.76%
Current HPI
368.3955
Rent YoY
Metro
Utica-Rome, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+322.8% since first listed
12 events — show timeline
  • 2025-11-13 Price Changed $164,900 CNYIS
  • 2025-10-13 Price Changed $172,400 CNYIS
  • 2025-09-19 Listed $179,900 CNYIS
  • 2018-05-21 Sold (MLS) $84,800 CNYIS
  • 2018-01-29 Listed $84,500 CNYIS
  • 2017-09-07 Listed $89,900 CNYIS
  • 2007-01-18 Sold (Public Records) $70,000 Public Records
  • 2007-01-17 Sold (MLS) $70,000 CNYIS
  • 2006-11-02 Listed $74,900 CNYIS
  • 1998-08-25 Sold (Public Records) $35,700 Public Records
  • 1998-08-25 Sold (MLS) $35,700 CNYIS
  • 1997-10-01 Listed $39,000 CNYIS

Property tax history

+4.0%/yr

Latest (2025): $1,665 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…