CashFlowRE
Sign in Sign up
132 Brace St
D+ Composite 49.67
Why this score? — see what drove the D+ 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 +17.8/30.0
  • Appreciation +10.0/10.0
  • DSCR +5.6/10.0
  • 1% rule +4.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • ARV discount +1.7/15.0

$179,900

132 Brace St · Syracuse, NY 13208
3 bd · 1.5 ba · 1,338 sqft · SingleFamily public records · 2 Days on market
Built 1947 6,370 sqft lot Est $159k · 13% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice home that needs to be "Refreshed" with a coat of paint inside. Has many updates that include: New Furnace 2015, Newer Roof, Newer Vinyl Windows, Newer Circuit Breakers. This home has a 3 season room in back leading to level semi private backyard. There are also Hardwood Floors Throughout this house. Great House for the Money! Quick Closing Available.

Key facts

  • 6,370 sq ft lot
  • Garage
  • Built 1947

Property features AI

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Public water (connected); Sewer connected; Cable available; High-speed internet available; Circuit breaker electrical
  • Home design: Single-story; Existing (previously built)
  • Construction: Vinyl siding; Copper plumbing; Block foundation
  • Exterior features: Blacktop driveway; Near public transit; Rectangular residential lot; City street frontage

Interior

  • Kitchen: Gas oven; Gas range; Refrigerator
  • Bedrooms: 2 main-level bedrooms
  • Flooring: Hardwood; Vinyl; Varies
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Forced air gas heating
  • Interior features: Eat-in kitchen; Separate/formal living room; Full basement
  • Laundry & utility: Laundry in basement; 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 3-bed/1.5-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $149 ($2k/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 $161k (10.4% below list).
  • Recommended offer: $161k (10.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 77/100 on livability (#187 in NY, #2,869 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, crime F, employment D-.
  • Syracuse City School District (urban): math 18% / reading 26% proficiency, ranked #590 of 590 in NY (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 99 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 68% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 616 units permitted in Onondaga County in 2024 (256 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($45k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Onondaga County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $50k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 11y 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 $78k; list at $180k implies a 132% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $161,213 (10.4% below list)

Questions for the listing agent

  1. Built in 1947 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
7.29%
Cash-on-cash
3.56%
DSCR
1.16
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$159,222
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
121 Englert Ave 0.39mi 3/1.0 1,300 (-3%) 4mo $200,000 $154 72
928 Kirkpatrick St N 0.28mi 3/1.0 1,236 (-8%) 0mo $145,000 $117 72
125 Cadillac St 0.16mi 3/1.5 1,528 (+14%) 3mo $165,000 $108 66
3119 Grant Blvd 0.36mi 3/1.0 1,478 (+10%) 2mo $95,000 $64 62
117 Lawrence St 0.50mi 3/1.0 1,416 (+6%) 6mo $90,000 $64 60
2363 Grant Blvd 0.32mi 2/1.0 (-1) 1,215 (-9%) 5mo $153,700 $127 59
1615 Spring St 0.53mi 4/1.0 (+1) 1,392 (+4%) 4mo $66,000 $47 58
143 Loma Ave 0.54mi 2/1.0 (-1) 1,260 (-6%) 6mo $150,000 $119 53
125 1/2 Westview Ave 0.73mi 4/1.5 (+1) 1,292 (-3%) 3mo $220,000 $170 52
232 Malverne Dr 0.57mi 3/1.5 1,142 (-15%) 1mo $224,900 $197 49
1108 Wadsworth St 0.61mi 3/1.0 1,168 (-13%) 1mo $165,000 $141 47
143 Huntley St 0.69mi 2/1.0 (-1) 1,218 (-9%) 2mo $97,000 $80 44

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
26.8%
Equity multiple
3.13×
Total profit
$107,448
Equity at exit
$162,068
10-year hold
IRR
23.5%
Equity multiple
7.13×
Total profit
$308,835
Equity at exit
$349,506

Cash invested: $50,372 (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 13208

Home prices YoY
8.4%
Active inventory
99
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,612 high interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$106 /mo · $1,269/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$149

Break-even live

Break-even rent $1,423
Max offer price $179,900
Occupancy floor 86%

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
$44,975
Closing costs
$5,397
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
286 Ross Park Syracuse, NY 3.0 1.0 1100 $1,500 $1.36 44d 1 0.37mi
1132 Wolf St Unit 4 Syracuse, NY 3.0 1.0 1041 $1,350 $1.30 43d 1 0.38mi
1507 N Salina St Unit 3 Syracuse, NY 3.0 2.0 1030 $1,350 $1.31 43d 1 0.68mi
912 Park St Unit 1 Syracuse, NY 3.0 1.0 1040 $1,200 $1.15 43d 1 0.85mi
126 Woodruff Ave Syracuse, NY 3.0 1.0 1200 $1,675 $1.40 43d 1 0.96mi
807-13 N Salina St Unit 809A Syracuse, NY 2.0 1.0 1020 $1,325 $1.30 43d 1 0.97mi
610 E Division St Unit F2 Syracuse, NY 2.0 1.0 900 $1,150 $1.28 43d 1 0.98mi
721 N Clinton St Unit 105 Syracuse, NY 2.0 2.0 1000 $1,475 $1.48 43d 1 1.11mi
721 N Clinton St Unit 213 Syracuse, NY 2.0 2.0 1000 $1,550 $1.55 43d 1 1.11mi
100 Buckley Rd Liverpool, NY 1.0–2.0 1.0–2.0 985 $3,850 $3.91 13d 1 1.13mi
210 W Division St Unit 24 Syracuse, NY 2.0 2.0 1200 $1,850 $1.54 20d 1 1.14mi
746 E Laurel St Unit 1 Syracuse, NY 4.0 2.0 1400 $1,500 $1.07 43d 1 1.16mi
210 W Division St Unit 87 Syracuse, NY 2.0 2.0 1200 $1,750 $1.46 43d 1 1.16mi
106 Harrington St Syracuse, NY 3.0 1.0 1168 $1,875 $1.61 43d 1 1.22mi
423 Wendell Ter Syracuse, NY 4.0 1.0 1312 $2,500 $1.91 13d 1 1.27mi
373 Spencer St Unit 303 Syracuse, NY 2.0 1.5 1085 $1,850 $1.71 43d 1 1.32mi
130 Old Liverpool Rd Liverpool, NY 4.0 1.0 1100 $1,700 $1.55 13d 1 1.38mi
2802 Lemoyne Ave Unit 1 Syracuse, NY 3.0 1.0 988 $1,700 $1.72 13d 1 1.47mi
416 Pearl St Unit 2 Syracuse, NY 3.0 1.0 900 $2,400 $2.67 13d 1 1.49mi

Listing history 9 events

  1. 2026-05-14
    status Pending
  2. 2026-05-12
    listed $179,900 Active
  3. 2016-06-01
    soldstatus $77,500
  4. 2016-05-31
    soldstatus $77,500 Closed Sale or Rented 367-char remark
    Show marketing remark (367 chars)

    Nice home that needs to be "Refreshed" with a coat of paint inside. Has many updates that include: New Furnace 2015, Newer Roof, Newer Vinyl Windows, Newer Circuit Breakers. This home has a 3 season room in back leading to level semi private backyard. There are also Hardwood Floors Throughout this house. Great House for the Money! Quick Closing Available.

  5. 2016-03-28
    status Pending Sale 367-char remark
    Show marketing remark (367 chars)

    Nice home that needs to be "Refreshed" with a coat of paint inside. Has many updates that include: New Furnace 2015, Newer Roof, Newer Vinyl Windows, Newer Circuit Breakers. This home has a 3 season room in back leading to level semi private backyard. There are also Hardwood Floors Throughout this house. Great House for the Money! Quick Closing Available.

  6. 2016-02-22
    historical Continue to Show- Under Contract 367-char remark
    Show marketing remark (367 chars)

    Nice home that needs to be "Refreshed" with a coat of paint inside. Has many updates that include: New Furnace 2015, Newer Roof, Newer Vinyl Windows, Newer Circuit Breakers. This home has a 3 season room in back leading to level semi private backyard. There are also Hardwood Floors Throughout this house. Great House for the Money! Quick Closing Available.

  7. 2016-01-07
    price $84,900 367-char remark
    Show marketing remark (367 chars)

    Nice home that needs to be "Refreshed" with a coat of paint inside. Has many updates that include: New Furnace 2015, Newer Roof, Newer Vinyl Windows, Newer Circuit Breakers. This home has a 3 season room in back leading to level semi private backyard. There are also Hardwood Floors Throughout this house. Great House for the Money! Quick Closing Available.

  8. 2015-11-13
    price $89,900 367-char remark
    Show marketing remark (367 chars)

    Nice home that needs to be "Refreshed" with a coat of paint inside. Has many updates that include: New Furnace 2015, Newer Roof, Newer Vinyl Windows, Newer Circuit Breakers. This home has a 3 season room in back leading to level semi private backyard. There are also Hardwood Floors Throughout this house. Great House for the Money! Quick Closing Available.

  9. 2015-10-13
    listed $94,900 Active 367-char remark
    Show marketing remark (367 chars)

    Nice home that needs to be "Refreshed" with a coat of paint inside. Has many updates that include: New Furnace 2015, Newer Roof, Newer Vinyl Windows, Newer Circuit Breakers. This home has a 3 season room in back leading to level semi private backyard. There are also Hardwood Floors Throughout this house. Great House for the Money! Quick Closing Available.

ⓘ 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
$1,269 · $106/mo
Projected year-2 tax
$2,155 · $180/mo
Expected delta
+$886/yr (+$74/mo · 69.8%)

ⓘ 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 ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% 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
$19,346
− Mortgage interest
−$10,077
− Property taxes
−$1,269
− Insurance
−$900
− Repairs & maintenance
−$1,548
− Management
−$1,548
− Depreciation
−$5,233
Taxable loss
−$1,229
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$295
After-tax cash flow
$2,088/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
Syracuse City School District
NCES district ID
3628590
Math proficiency
18% ▼ -5.00%
Reading proficiency
26% ▬ 0.00%
Median HH income
$32,097
Composite
17.83/100
National rank
#9007
State rank
#590 of 590 in NY

Livability — Syracuse

Score
77/100
State rank
#187
US rank
#2869

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
Syracuse, NY
County
Onondaga County · 247,257 people
City population
152,627
Metro
Syracuse, NY
Population (ZIP)
22,993
Household income
$44,712
Rent vs Own
50.8% rent · 49.2% own
Severe rent burden
1437.0

Population outlook (Onondaga County) Hauer SSP2

Today (2025)
467,894 people
By 2030
463,381 · -1.0%
By 2040
447,697 · -4.3%
By 2050
426,399 · -8.9%
By 2075
373,661 · -20.1%
By 2100
307,967 · -34.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 46% Black 24% Asian 14% Two or more races 10% Hispanic / Latino 6%
Hispanic origin (detail)
Puerto Rican 4% Dominican 1%
Common ancestry
Romanian 3% Swedish 3% Italian 1%
Foreign-born
22% · Vietnam, Philippines, Canada
Languages at home
70% English-only · Spanish 6% Other Asian/Pacific 5% Vietnamese 4%

Political lean MEDSL · Onondaga

2024 margin
D (+17.3) · D 58.6% · R 41.4%
2008→2024 swing
-3.0pp toward R · 2008: 20.3pp · 2024: 17.3pp
All cycles
2024: D+17.3 2020: D+20.6 2016: D+12.8 2012: D+21.1 2008: D+20.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 30.91%
Current HPI
399.3284
Rent YoY
Metro
Syracuse, NY
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+89.6% since first listed
9 events — show timeline
  • 2026-05-14 Pending CNYIS
  • 2026-05-12 Listed $179,900 CNYIS
  • 2016-06-01 Sold (Public Records) $77,500 Public Records
  • 2016-05-31 Sold (MLS) $77,500 CNYIS
  • 2016-03-28 Pending CNYIS
  • 2016-02-22 Contingent CNYIS
  • 2016-01-07 Price Changed $84,900 CNYIS
  • 2015-11-13 Price Changed $89,900 CNYIS
  • 2015-10-13 Listed $94,900 CNYIS

Property tax history

+4.8%/yr

Latest (2025): $1,269 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…