221 Crete Ave · Elmira, NY 14901

$69,900

3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 56 Days on market

Built 1890 Fair condition 9,525 sqft lot 2-car garage $64/sqft · 49% below area Est $138k · 49% under ↓ 13% since listing

---

Why this score? — see what drove the A 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
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Appreciation +10.0/10.0
• Schools +5.0/10.0
• Livability +3.1/5.0
• Rent growth +2.5/5.0
• Condition / age +2.2/5.0

Listing remarks

Attention investors, flippers, and buyers looking for a project! This 2 bedroom, 1 bathroom home is full of potential and ready for someone to bring it back to life. Featuring spacious living areas, original wood flooring, a large backyard, and off-street parking, this property offers a great opportunity to build sweat equity or add to your investment portfolio. Conveniently located near schools, shopping, parks, and everyday amenities. Property needs repairs and updates throughout and is being sold as-is. Endless possibilities for the right buyer!

Key facts

• 9,525 sq ft lot
• 2 garage spots
• Built 1890

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $70k. Condition is rated fair.

Deal economics

• At list price, monthly cash flow is $262 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $70k).
• Recommended offer: $68k (3.0% below list) — sets the bar for market timing.

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: crime F, amenities F, commute 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.
• Zoned schools: Ernie Davis Academy (math 5% / reading 31%, grade F, #691 of 729 statewide, top 95%, 802 students, 66% FRL).
• Market conditions: 112 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 93d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 91 units permitted in Chemung County in 2024 (63 in 5+ unit buildings).
• This rent runs 36% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $7k of equity ($483 loan paydown + $7k appreciation (10.0% local appreciation)).
• Chemung County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (10.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.
• By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 56 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: property tax is 4.2% of price; flood insurance adds $56/mo; built in 1890 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $67,803 (3.0% below list)

Questions for the listing agent

1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
3. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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 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: 1.74% ✓
• Cap rate: 11.75%
• Cash-on-cash: 19.50%
• DSCR: 1.87
• GRM: 4.8

CMA / ARV

• ARV (median comp): $137,650
• List price: $69,900
• Delta: -49.22%
• 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
217 Kendall Pl	0.14mi	2/1.0 (-1)	1,172 (+7%)	1mo	$97,500	$83	76
1839 Davis St	0.25mi	3/2.0	1,180 (+8%)	6mo	$147,500	$125	66
103 Hope St	0.46mi	3/1.0	1,140 (+4%)	8mo	$127,200	$112	65
213 Chapman Pl	0.21mi	2/1.0 (-1)	1,134 (+4%)	18mo	$125,000	$110	64
115 Garfield St	0.51mi	4/1.0 (+1)	1,114 (+2%)	5mo	$152,000	$136	63
240 Kingsbury Ave	0.12mi	2/1.5 (-1)	979 (-10%)	14mo	$120,000	$123	58
104 E Mccanns Blvd	0.40mi	2/1.0 (-1)	1,000 (-8%)	12mo	$97,000	$97	52
341 Grant St	0.62mi	3/1.0	986 (-10%)	10mo	$90,957	$92	46
325 Noble St	0.55mi	3/1.0	1,237 (+13%)	10mo	$140,000	$113	44
275 W 10th St	0.69mi	3/1.0	960 (-12%)	7mo	$90,000	$94	42
109 Garfield St	0.50mi	2/1.0 (-1)	936 (-14%)	12mo	$89,900	$96	38
125 W 10th St	0.69mi	2/1.0 (-1)	1,188 (+9%)	18mo	$41,000	$35	33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 36.3%
• Equity multiple: 3.81×
• Total profit: $54,934
• Equity at exit: $62,971

10-year hold

• IRR: 31.3%
• Equity multiple: 8.61×
• Total profit: $148,924
• Equity at exit: $135,800

Cash invested: $19,572 (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.

Methodology + full state rankings →

Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 4 active · 7 under contract
• Months of supply: 3.4 mo (29%/mo absorbed)
• Median asking: $131,400 ($119/sqft)
• Median days on market: 31 d
• This list price: lowest-priced of the active set
• ARV vs active asking: +6.3% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 14901

• Home prices YoY: 15.9%
• Active inventory: 112
• Price-to-rent: 4.8×

Monthly cashflow live

• Estimated rent: $1,214 medium
• Mortgage (P&I): −$367
• Tax from tax record: −$246 /mo · $2,947/yr
• Insurance: −$29
• Flood insurance flood zone: −$56 /mo · $666/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$255
• Net cashflow: $262

Break-even live

Break-even rent $882

Max offer price $69,900

Occupancy floor 73%

Sensitivity live

Price	-10% $302	-5% $282	+0% $262	+5% $243	+10% $223
Rent	-10% $167	-5% $214	+0% $262	+5% $310	+10% $358
Rate	-1.0pp $298	-0.5pp $280	base $262	+0.5pp $244	+1.0pp $226

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: $17,475
• Closing costs: $2,097
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
263 W 13th St Unit Lower Elmira Heights, NY	3.0	1.0	900	$1,241	$1.38	93d	1	0.92mi
258 E 14th St Elmira, NY	2.0	1.0	1100	$1,200	$1.09	93d	1	1.01mi
970 Scio St Elmira, NY	2.0	1.0	911	$1,200	$1.32	93d	1	1.19mi

Property features AI

Finance

• Other: Lot is rectangular (64 x 150)Residential lotCity street frontage

Exterior

• Parking: Detached garage2-car garage
• Utilities: Electricity availablePublic water (connected)Sewer connected
• Home design: Two-story homeResale property
• Construction: Wood sidingShingle roofStone foundationBuilt (existing)
• Exterior features: Blacktop drivewayPartial fence

Interior

• Kitchen: Water heater (see remarks for additional details)
• Bedrooms: One main-level bedroom
• Bathrooms: One full bathroom (main level)
• Heating & cooling: Heating: see remarks
• Interior features: Separate formal dining roomSeparate formal living room
• Laundry & utility: Main-level laundry

Listing history 26 events

1. 2026-07-02
   days on market $69,900 Active 56 DOM
2. 2026-07-01
   days on market $69,900 Active 55 DOM
3. 2026-06-30
   days on market $69,900 Active 54 DOM
4. 2026-06-29
   days on market $69,900 Active 53 DOM
5. 2026-06-28
   days on market $69,900 Active 52 DOM
6. 2026-06-27
   days on market $69,900 Active 51 DOM
7. 2026-06-26
   days on market $69,900 Active 49 DOM
8. 2026-06-22
   days on market $69,900 Active 46 DOM
9. 2026-06-21
   days on market $69,900 Active 45 DOM
10. 2026-06-19
    days on market $69,900 Active 43 DOM
11. 2026-06-18
    days on market $69,900 Active 42 DOM
12. 2026-06-17
    days on market $69,900 Active 41 DOM
13. 2026-06-16
    days on market $69,900 Active 40 DOM
14. 2026-06-15
    days on market $69,900 Active 39 DOM
15. 2026-06-14
    days on market $69,900 Active 37 DOM
16. 2026-06-12
    days on market $69,900 Active 36 DOM
17. 2026-06-09
    days on market $69,900 Active 33 DOM
18. 2026-06-08
    days on market $69,900 Active 32 DOM
19. 2026-06-07
    pricedays on market $69,900 Active 31 DOM
20. 2026-06-05
    days on market $79,900 Active 28 DOM
21. 2026-06-03
    days on market $79,900 Active 27 DOM
22. 2026-06-02
    days on market $79,900 Active 26 DOM
23. 2026-06-01
    days on market $79,900 Active 25 DOM
24. 2026-05-31
    days on market $79,900 Active 24 DOM
25. 2026-05-30
    days on market $79,900 Active 23 DOM
26. 2026-05-06
    listed $79,900 Active 554-char remark

ⓘ 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: $2,947 · $246/mo
• Projected year-2 tax: $2,947 · $246/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 7/10 Severe FEMA zone X (shaded) · 76% chance over 30 yrs
• 🔥 Wildfire 2/10 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 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $14,571
• − Mortgage interest: −$3,915
• − Property taxes: −$2,947
• − Insurance: −$1,016
• − Repairs & maintenance: −$1,166
• − Management: −$1,166
• − Depreciation: −$2,033
• Taxable income: $2,328
• Est. tax owed @ 24.0%: −$559
• After-tax cash flow: $2,591/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.

Condition & rehab AI · 2 photos

Fair 45/100 Moderate rehab Est. rehab $27,300–$49,140 screening

This 2-bedroom home requires significant exterior repairs and painting, as well as flooring replacement, to improve its curb appeal and value.

Repairs flagged

• Major fencing — Significant damage and instability
• Major exterior siding — Severe weathering and peeling
• Major exterior paint — Significant peeling and discoloration

Value-add opportunities

• Both repair and paint exterior — Enhances curb appeal and property value ↑
• Both repair and paint fencing — Improves safety and property value ↑
• Both replace flooring — Enhances interior aesthetics and value ↑

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 50/100

Zoned Schools

Elementary Fassett Elementary School Middle Ernie Davis Academy F NY #691/729 Nat'l #12,096/14,009 High Elmira High School A NY #482/1,100 Nat'l #1,002/17,239

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

C Composite livability gradescore 62/100

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
• County: Chemung · 82,931 people
• City population: 14,276
• Metro: Elmira, NY
• Population (ZIP): 14,430
• Household income: $40,524
• Rent vs Own: 46.8% rent · 53.2% own
• Severe rent burden: 18% of renters

---

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 (70%)
• Race & ethnicity: White 70% Black 15% Two or more races 7% Hispanic / Latino 7% Asian 1%
• Hispanic origin (detail): Mexican 1% Puerto Rican 3%
• Common ancestry: Romanian 4% Slovak 3% Iranian 2%
• Foreign-born: 4% · Canada, China
• Languages at home: 93% English-only · Spanish 3% Russian/Polish/Slavic 1% Chinese 1%

---

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: ▲ 32.34%
• Current HPI: 236.2674
• Rent YoY: —
• Metro: —
• 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

Property features AI

Finance

• Other: Lot is rectangular (64 x 150)Residential lotCity street frontage

Exterior

• Parking: Detached garage2-car garage
• Utilities: Electricity availablePublic water (connected)Sewer connected
• Home design: Two-story homeResale property
• Construction: Wood sidingShingle roofStone foundationBuilt (existing)
• Exterior features: Blacktop drivewayPartial fence

Interior

• Kitchen: Water heater (see remarks for additional details)
• Bedrooms: One main-level bedroom
• Bathrooms: One full bathroom (main level)
• Heating & cooling: Heating: see remarks
• Interior features: Separate formal dining roomSeparate formal living room
• Laundry & utility: Main-level laundry

Price history

-12.5% since first listed

2 events — show timeline

• 2026-06-05 Price Changed $69,900 UNYREIS
• 2026-05-06 Listed $79,900 UNYREIS

Property tax history

+5.9%/yr

Latest (2025): $2,947 · -18.6% YoY. Source: county tax records.