113 Prospect St · Fredonia, NY 14063

$169,000

3 bd · 2.0 ba · 1,170 sqft · SingleFamily public records · 54 Days on market

Built 1900 0.34 ac lot $144/sqft · 25% above area Est $262k · 35% under

---

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).

• ARV discount +15.0/15.0
• Cash flow +8.9/30.0
• Schools +4.3/10.0
• Livability +4.0/5.0
• 1% rule +3.3/10.0
• DSCR +2.5/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

This charming 2-unit in Fredonia sits on a large lot, combining a perfect blend of scenic views, privacy, and generous living space. With over 2,200 square feet, this four-story home is one-of-a-kind. Well-maintained by a single owner for over 20 years, this property has many updates. Conveniently located on a quiet street within close distance of both a village park and the Beaver Club. And just minutes from downtown Fredonia, SUNY Fredonia, shopping, and NYS Thruway I-90. Private backyard and large side lot, well-suited for building or recreation. 27’X 40’ pole barn with separate electric & gas. Tons of storage and ideal for a workshop or rec cave. Many possibilities here. Income property, owner occupy or both - you choose

Key facts

• Large side lot
• Pole barn
• Private backyard

Tags

• PRIVATE BACKYARD
• LARGE SIDE LOT
• POLE BARN
• CLOSE DISTANCE TO VILLAGE PARK
• MINUTES FROM DOWNTOWN FREDONIA
• STORAGE FOR WORKSHOP

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $169k.

Deal economics

• At list price, monthly cash flow is $-137 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $145k (14.3% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $140k (17.2% below list).
• Recommended offer: $140k (17.2% below list) — sets the bar for 1% rule.
• Cap rate 5.3% vs local median 3.4% in Fredonia — 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 81/100 on livability (#95 in NY, #1,446 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, commute A; Watch: amenities C-, employment C-, crime F.
• Fredonia Central School District (town): math 55% / reading 46% proficiency, ranked #376 of 590 in NY (top 64%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: 90 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 127 units permitted in Chautauqua County in 2024 (0 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 $5k of value loss. Plan a longer hold.
• Chautauqua County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

• It's been on market 54 days — a 3% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 22y 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 $72k; list at $169k implies a 133% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $140,000 (17.2% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
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. 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?
8. 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.
9. 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.
10. 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: 0.83% ✗
• Cap rate: 5.32%
• Cash-on-cash: -3.47%
• DSCR: 0.85
• GRM: 10.1

CMA / ARV

• ARV (median comp): $261,562
• List price: $169,000
• Delta: -35.39%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 5 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
117 Eagle St	0.28mi	3/1.0	1,040 (-11%)	13mo	$143,100	$138	54
147 Lambert Ave	0.72mi	3/1.0	1,232 (+5%)	6mo	$152,000	$123	48
35 Lambert Ave	0.62mi	4/1.5 (+1)	1,260 (+8%)	9mo	$155,000	$123	44
12 Ahrens Pl	0.74mi	2/2.0 (-1)	1,332 (+14%)	1mo	$185,000	$139	37
9 Ahrens Pl	0.73mi	3/2.5	1,345 (+15%)	13mo	$163,000	$121	28

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: -22.1%
• Equity multiple: 0.24×
• Total profit: $-36,025
• Equity at exit: $25,198

10-year hold

• IRR: -15.9%
• Equity multiple: 0.11×
• Total profit: $-42,310
• Equity at exit: $14,612

Cash invested: $47,320 (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 →

ZIP-level market 14063

• Home prices YoY: -23.6%
• Active inventory: 90
• Price-to-rent: 10.1×

Monthly cashflow live

• Estimated rent: $1,400 medium
• Mortgage (P&I): −$886
• Tax from tax record: −$286 /mo · $3,432/yr
• Insurance: −$70
• HOA: −$0
• Vacancy / Maint / Mgmt: −$294
• Net cashflow: $-137

Break-even live

Break-even rent $1,573

Max offer price $144,849

Occupancy floor —

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: $42,250
• Closing costs: $5,070
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
188 W Main St Fredonia, NY	2.0	1.0	1000	$1,400	$1.40	43d	1	0.90mi

Listing history 6 events

1. 2026-05-03
   status Pending 753-char remark

   Show marketing remark (753 chars)

   This charming 2-unit in Fredonia sits on a large lot, combining a perfect blend of scenic views, privacy, and generous living space. With over 2,200 square feet, this four-story home is one-of-a-kind. Well-maintained by a single owner for over 20 years, this property has many updates. Conveniently located on a quiet street within close distance of both a village park and the Beaver Club. And just minutes from downtown Fredonia, SUNY Fredonia, shopping, and NYS Thruway I-90. Private backyard and large side lot, well-suited for building or recreation. 27’X 40’ pole barn with separate electric & gas. Tons of storage and ideal for a workshop or rec cave. Many possibilities here. Income property, owner occupy or both - you choose

2. 2026-04-16
   price $169,000 753-char remark

   Show marketing remark (753 chars)

   This charming 2-unit in Fredonia sits on a large lot, combining a perfect blend of scenic views, privacy, and generous living space. With over 2,200 square feet, this four-story home is one-of-a-kind. Well-maintained by a single owner for over 20 years, this property has many updates. Conveniently located on a quiet street within close distance of both a village park and the Beaver Club. And just minutes from downtown Fredonia, SUNY Fredonia, shopping, and NYS Thruway I-90. Private backyard and large side lot, well-suited for building or recreation. 27’X 40’ pole barn with separate electric & gas. Tons of storage and ideal for a workshop or rec cave. Many possibilities here. Income property, owner occupy or both - you choose

3. 2026-03-09
   listed $177,000 Active 753-char remark

   Show marketing remark (753 chars)

   This charming 2-unit in Fredonia sits on a large lot, combining a perfect blend of scenic views, privacy, and generous living space. With over 2,200 square feet, this four-story home is one-of-a-kind. Well-maintained by a single owner for over 20 years, this property has many updates. Conveniently located on a quiet street within close distance of both a village park and the Beaver Club. And just minutes from downtown Fredonia, SUNY Fredonia, shopping, and NYS Thruway I-90. Private backyard and large side lot, well-suited for building or recreation. 27’X 40’ pole barn with separate electric & gas. Tons of storage and ideal for a workshop or rec cave. Many possibilities here. Income property, owner occupy or both - you choose

4. 2004-06-30
   soldstatus $72,500 108-char remark

   Show marketing remark (108 chars)

   Two family presently rented. Has a 30x36 pole barn in the rear of the property that is heated with electric.

5. 2004-06-30
   soldstatus $76,850

   Show marketing remark (108 chars)

   Two family presently rented. Has a 30x36 pole barn in the rear of the property that is heated with electric.

6. 2004-05-04
   listed $75,000 108-char remark

   Show marketing remark (108 chars)

   Two family presently rented. Has a 30x36 pole barn in the rear of the property that is heated with electric.

ⓘ 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: $3,432 · $286/mo
• Projected year-2 tax: $3,432 · $286/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 1/10 Low FEMA zone X · 0% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 2/10 Low 7 d/yr ≥93°F today · 16 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

Taxation est. · year 1

• Rental income: $16,800
• − Mortgage interest: −$9,467
• − Property taxes: −$3,432
• − Insurance: −$845
• − Repairs & maintenance: −$1,344
• − Management: −$1,344
• − Depreciation: −$4,916
• Taxable loss: −$4,548
• Est. tax savings @ 24.0%: +$1,092
• After-tax cash flow: $-549/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: Fredonia Central School District
• NCES district ID: 3611520
• Math proficiency: 55% ▼ -8.00%
• Reading proficiency: 46% ▼ -8.00%
• Median HH income: $48,491
• Composite: 43.1/100
• National rank: #3086
• State rank: #376 of 590 in NY

Livability — Fredonia

• Score: 81/100
• State rank: #95
• US rank: #1446

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Fredonia, NY
• Population (ZIP): 12,722

Population outlook (Chautauqua County) Hauer SSP2

• Today (2025): 123,454 people
• By 2030: 118,509 · -4.0%
• By 2040: 107,311 · -13.1%
• By 2050: 96,703 · -21.7%
• By 2075: 76,757 · -37.8%
• By 2100: 60,984 · -50.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (83%)
• Race & ethnicity: White 83% Hispanic / Latino 8% Two or more races 5% Black 3% Asian 2%
• Hispanic origin (detail): Puerto Rican 5%
• Common ancestry: Romanian 14% Italian 3% Iranian 1%
• Foreign-born: 4% · Canada, China
• Languages at home: 92% English-only · Spanish 5% Chinese 1% Other Indo-European 1%

Political lean MEDSL · Chautauqua

• 2024 margin: Strong R (+22.0) · D 39.0% · R 61.0%
• 2008→2024 swing: -22.9pp toward R · 2008: 0.9pp · 2024: -22.0pp
• All cycles: 2024: R+22.0 2020: R+19.8 2016: R+24.6 2012: R+8.2 2008: D+0.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -78.55%
• Current HPI: 253.5334
• 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

Price history

+125.3% since first listed

6 events — show timeline

• 2026-05-03 Pending — UNYREIS
• 2026-04-16 Price Changed $169,000 UNYREIS
• 2026-03-09 Listed $177,000 UNYREIS
• 2004-06-30 Sold (Public Records) $76,850 Public Records
• 2004-06-30 Sold (MLS) $72,500 UNYREIS
• 2004-05-04 Listed $75,000 UNYREIS

Property tax history

+5.1%/yr

Latest (2025): $3,432 · +11.2% YoY. Source: county tax records.