CashFlowRE
Sign in Sign up
50 Finch St
C+ Composite 61.03
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 +26.7/30.0
  • DSCR +9.2/10.0
  • ARV discount +6.3/15.0
  • 1% rule +6.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.2/10.0
  • Schools +1.9/10.0

$144,900

50 Finch St · Rochester, NY 14613
4 bd · 2.0 ba · 1,914 sqft · SingleFamily public records · 11 Days on market
Built 1910 4,791 sqft lot $76/sqft · at area comps Est $141k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This Spectacular 5 bed, 2 full bath Colonial has it all! TURN KEY, 50 Finch St is located in the heart of the vibrant City of Rochester! Just mins from Aquinas Institute Of Rochester & Expressway 104. Offering over 1,900 SQFT, this spacious home makes an immediate impression with its long, freshly sealed driveway & oversized open front porch. Featuring low maintenance stucco siding, this property is built for ease, with a fully fenced backyard ideal for entertaining, pets, or added privacy. From the expansive front porch, step inside to rich NATURAL WOODWORK & REFINISHED HARDWOODS throughout. The layout opens effortlessly into a SPACIOUS LIVING ROOM & formal dinning

Key facts

  • New h20 tank
  • Walk-in pantry
  • 4,791 sq ft lot

Tags

FULLY FENCED BACKYARDNEWLY RENOVATED KITCHENWALK-IN PANTRYRECENTLY UPDATED FULL BATHNEW HIGH EFFICIENCY FURNACENEW H20 TANK

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water connected; Sewer connected
  • Home design: 2-story house; Existing (year built unknown)
  • Construction: Stucco exterior; Shingle roof; Block foundation
  • Exterior features: Blacktop driveway; Near public transit; Rectangular residential lot; City street frontage; Lot dimensions approximately 45 x 130

Interior

  • Kitchen: Electric cooktop; Microwave; Refrigerator
  • Bedrooms: 2 main-level bedrooms; Total rooms: 10; Includes bedroom and living room among room types; Has a full basement
  • Flooring: Carpet; Hardwood; Luxury vinyl; Tile; Vinyl; Varies
  • Bathrooms: 2 full bathrooms; 1 main-level bathroom
  • Heating & cooling: Gas forced-air heating; Has heating
  • Interior features: Breakfast bar; Separate/formal dining room; Separate/formal living room; Combined living/dining room; Walk-in pantry; Natural woodwork; Bedroom on main level; Main level primary
  • 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 single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $391 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).

Location & tenants

  • Location reads 76/100 on livability (#222 in NY, #3,482 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, crime F, employment F.
  • Rochester City School District (urban): math 21% / reading 26% proficiency, ranked #589 of 590 in NY (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 71 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,169 units permitted in Monroe County in 2024 (591 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Monroe County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $35k; list at $145k implies a 314% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $144,900

Questions for the listing agent

  1. Built in 1910 — 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. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.10%
Cap rate
9.53%
Cash-on-cash
11.58%
DSCR
1.52
GRM
7.6

CMA / ARV

ARV (median comp)
$141,006
List price
$144,900
Delta
2.76%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
371 Glenwood Ave 0.12mi 4/2.0 1,830 (-4%) 5mo $168,000 $92 83
320 Ravine Ave 0.25mi 4/2.0 1,923 (+0%) 6mo $140,000 $73 83
309 Emerson St 0.37mi 4/1.5 1,725 (-10%) 4mo $65,000 $38 61
416 Augustine St 0.56mi 4/2.0 1,764 (-8%) 1mo $202,000 $115 60
128 Bryan St 0.43mi 3/1.5 (-1) 1,740 (-9%) 3mo $160,000 $92 55
170 Otis St 0.66mi 5/3.0 (+1) 1,830 (-4%) 0mo $190,000 $104 52
205 Albemarle St 0.68mi 4/1.0 1,780 (-7%) 6mo $175,000 $98 48
135 Albemarle St 0.71mi 4/2.0 1,732 (-10%) 4mo $205,000 $118 47
361 Augustine St 0.52mi 4/2.0 1,638 (-14%) 6mo $200,000 $122 47
505 Augustine St 0.57mi 4/1.0 1,678 (-12%) 3mo $160,000 $95 46
200 Albemarle St 0.71mi 5/2.0 (+1) 1,672 (-13%) 2mo $195,000 $117 39
174 Alameda St 0.66mi 3/1.5 (-1) 1,658 (-13%) 3mo $175,000 $106 37

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
0.9%
Equity multiple
1.03×
Total profit
$1,391
Equity at exit
$21,605
10-year hold
IRR
10.5%
Equity multiple
1.82×
Total profit
$33,080
Equity at exit
$12,528

Cash invested: $40,572 (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 14613

Home prices YoY
-2.0%
Active inventory
71
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,597 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$50 /mo · $601/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$391

Break-even live

Break-even rent $1,102
Max offer price $144,900
Occupancy floor 70%

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
$36,225
Closing costs
$4,347
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
327 Glenwood Ave Rochester, NY 3.0 1.0 2012 $1,690 $0.84 3d 1 0.12mi
98 Pierpont St Rochester, NY 3.0 1.0 1973 $1,295 $0.66 43d 1 0.28mi
1016 Lake Ave Unit 1 Rochester, NY 3.0 1.0 1300 $1,600 $1.23 43d 1 0.62mi
28-30 Carthage Dr Unit 28 Rochester, NY 3.0 1.0 1415 $1,600 $1.13 23d 1 0.70mi
287 Electric Ave Rochester, NY 3.0 1.5 1297 $1,500 $1.16 2d 1 0.88mi
768 Flower City Park Rochester, NY 3.0 1.0 1995 $1,995 $1.00 10d 1 1.08mi
235 Flower City Park Rochester, NY 3.0 1.0 2000 $1,360 $0.68 43d 1 1.09mi
248 Flower City Park Rochester, NY 3.0 1.0 1350 $1,800 $1.33 3d 1 1.12mi
649 Jay St Rochester, NY 5.0 2.0 2144 $2,000 $0.93 3d 1 1.30mi
2 Jay St Unit 2 Rochester, NY 3.0 1.0 1252 $1,045 $0.83 43d 1 1.38mi
385 Ames St Rochester, NY 3.0 1.5 1738 $1,500 $0.86 21d 1 1.40mi
108 Wetmore Park Rochester, NY 3.0 2.0 1278 $1,900 $1.49 10d 1 1.41mi

Listing history 3 events

  1. 2026-05-15
    status Pending 1807-char remark
  2. 2026-05-05
    listed $144,900 Active 1807-char remark
  3. 2000-07-11
    soldstatus $35,000

ⓘ 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
$601 · $50/mo
Projected year-2 tax
$1,525 · $127/mo
Expected delta
+$924/yr (+$77/mo · 153.6%)

ⓘ 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 2/10 Low 7 d/yr ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$19,166
− Mortgage interest
−$8,117
− Property taxes
−$601
− Insurance
−$724
− Repairs & maintenance
−$1,533
− Management
−$1,533
− Depreciation
−$4,215
Taxable income
$2,441
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$586
After-tax cash flow
$4,111/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
Rochester City School District
NCES district ID
3624750
Math proficiency
21% ▬ 0.00%
Reading proficiency
26% ▲ 4.00%
Median HH income
$30,923
Composite
18.98/100
National rank
#8850
State rank
#589 of 590 in NY

Livability — Rochester

Score
76/100
State rank
#222
US rank
#3482

Category grades

Amenities B- Commute A+ 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
Rochester, NY
City population
432,803
Population (ZIP)
14,740

Population outlook (Monroe County) Hauer SSP2

Today (2025)
759,460 people
By 2030
757,154 · -0.3%
By 2040
740,644 · -2.5%
By 2050
714,443 · -5.9%
By 2075
645,883 · -15.0%
By 2100
547,084 · -28.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
Black 45% White 22% Hispanic / Latino 20% Two or more races 10% Asian 8% Pacific Islander 1%
Hispanic origin (detail)
Puerto Rican 16% Dominican 3%
Common ancestry
British 2% Serbian 1% Romanian 1%
Foreign-born
13% · Canada, India, Philippines
Languages at home
79% English-only · Spanish 12% Other Asian/Pacific 5% Other Indo-European 3%

Political lean MEDSL · Monroe

2024 margin
D (+19.1) · D 59.5% · R 40.5%
2008→2024 swing
+1.4pp toward D · 2008: 17.7pp · 2024: 19.1pp
All cycles
2024: D+19.1 2020: D+21.0 2016: D+14.1 2012: D+17.4 2008: D+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -5.56%
Current HPI
274.2485
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

+314.0% since first listed
3 events — show timeline
  • 2026-05-15 Pending UNYREIS
  • 2026-05-05 Listed $144,900 UNYREIS
  • 2000-07-11 Sold (Public Records) $35,000 Public Records

Property tax history

-0.9%/yr

Latest (2025): $601 · -3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…