587 Washington Ave · Albany, NY 12206

$275,000

6 bd · 2.0 ba · 2,438 sqft · MultiFamily public records · 1 Days on market

Built 1920 3,484 sqft lot Est $312k · 12% under

---

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 +28.2/30.0
• ARV discount +12.8/15.0
• DSCR +10.0/10.0
• 1% rule +8.8/10.0
• Livability +4.0/5.0
• Rent growth +3.8/5.0
• Schools +3.2/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

An amazing opportunity to own this 2 family home as an owner occupy or great rental potential. Affordable and in great condition. Current owner has been meticulous about maintaining the property. Updated furnaces, rubber roof that has been maintained, off street parking and garage. Always has had great tenants. Excellent Condition

Key facts

• Separate utilities
• Off street parking
• 3,484 sq ft lot

Tags

• INCOME PRODUCING DUPLEX
• SEPARATE UTILITIES
• OFF STREET PARKING
• SOLID INVESTMENT OPPORTUNITY

Property features AI

Finance

• Financial info: Two-unit property; Maintenance expense listed as $500; Tenants pay: hot water, heat, internet, cable TV, electricity, gas; Owner pays: water, sewer, trash collection, snow removal, grounds care

Exterior

• Parking: Off-street paved driveway parking (1 total space)
• Security: Smoke detectors; Carbon monoxide detectors
• Utilities: Public water; Public sewer; 100 amp electric service; Cable connected
• Home design: Duplex; Stone foundation; Aluminum and vinyl siding; Rubber roof
• Construction: Aluminum siding; Vinyl siding; Stone foundation; Rubber roof
• Exterior features: Front porch; Rear enclosed porch; Patio/porch areas; Chain link fencing; Shed(s); Level lot

Interior

• Bedrooms: Unit 1: 3 bedrooms; Unit 2: 3 bedrooms
• Flooring: Ceramic tile; Hardwood
• Bathrooms: 2 full bathrooms total (one full bath on 1st level, one full bath on 2nd level); Unit 1: 1 full bath; Unit 2: 1 full bath
• Heating & cooling: Baseboard hot water heating; Natural gas heat
• Interior features: Ceramic tile and hardwood flooring; Full basement; Smoke and carbon monoxide detectors
• Laundry & utility: Main-level laundry room

What this means for you Summary

Snapshot

• This is a 2 × 3-bed/1.0-bath units multifamily listed at $275k.

Deal economics

• At list price, monthly cash flow is $876 ($11k/yr) — positive. Per door: $438/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $275k).
• Cap rate 10.1% vs local median 5.7% in Albany — 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 79/100 on livability (#129 in NY, #2,083 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: employment C-, crime F.
• Albany City School District (urban): math 37% / reading 40% proficiency, ranked #543 of 590 in NY (top 92%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Albany High School (math 74% / reading 67%, grade B+, #710 of 1,100 statewide, top 65%, 2,676 students, 69% FRL) — zoned schools at 69% FRL track the district average.
• Zoned-school proficiency averages 70% at this address vs 38% district-wide (+32 pts) — the actual schools serving this property are materially stronger than the Albany City School District average implies; a family-tenant draw the district grade alone would hide.
• Market conditions: Rents rising fast (+5.4%/yr); 89 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 675 units permitted in Albany County in 2024 (451 in 5+ unit buildings).
• At $3,785/mo this rent would consume 109% of the median local household income ($42k/yr) (locally 2035% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
• Albany County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (-3.0% appreciation + 5.4% rent growth), your $77k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

• Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
• 3 sale attempts since 8y 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 $165k; list at $275k implies a 67% 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 $275,000

Questions for the listing agent

1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
3. Built in 1920 — 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. 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?
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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.38% ✓
• Cap rate: 10.12%
• Cash-on-cash: 13.65%
• DSCR: 1.61
• GRM: 6.1

CMA / ARV

• ARV (on-the-fly): $312,064
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
24 Kent St	0.07mi	6/2.0	2,364 (-3%)	5mo	$210,000	$89	88
534 1st St	0.37mi	6/2.0	2,464 (+1%)	0mo	$175,000	$71	80
189-B Quail St	0.28mi	6/2.0	2,512 (+3%)	3mo	$185,000	$74	80
558 Washington Ave	0.15mi	7/3.0 (+1)	2,562 (+5%)	3mo	$325,000	$127	73
459 Hudson Ave	0.33mi	6/2.0	2,584 (+6%)	3mo	$235,000	$91	72
380-382 Morris St	0.60mi	6/2.0	2,344 (-4%)	3mo	$300,000	$128	63
466 Hudson Ave	0.35mi	6/2.0	2,712 (+11%)	3mo	$235,000	$87	62
59 N Allen St	0.58mi	7/2.0 (+1)	2,260 (-7%)	5mo	$315,000	$139	52
531 Hamilton St	0.32mi	5/3.0 (-1)	2,112 (-13%)	5mo	$284,750	$135	50
391 Washington Ave	0.57mi	7/4.0 (+1)	2,217 (-9%)	5mo	$350,000	$158	41
113 S Lake Ave	0.64mi	5/4.5 (-1)	2,608 (+7%)	4mo	$525,000	$201	40
538 Myrtle Ave	0.67mi	5/5.0 (-1)	2,216 (-9%)	2mo	$410,000	$185	35

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 · 5.37% rent growth · sell at horizon

5-year hold

• IRR: 6.7%
• Equity multiple: 1.27×
• Total profit: $20,657
• Equity at exit: $41,003

10-year hold

• IRR: 18.2%
• Equity multiple: 2.69×
• Total profit: $130,393
• Equity at exit: $23,777

Cash invested: $77,000 (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 12206

• Home prices YoY: -9.9%
• Rents YoY: 5.4%
• Active inventory: 89
• Price-to-rent: 12.1×

Monthly cashflow live

• Estimated rent: $3,785 high
• Mortgage (P&I): −$1,442
• Tax from tax record: −$557 /mo · $6,689/yr
• Insurance: −$115
• HOA: −$0
• Vacancy / Maint / Mgmt: −$795
• Net cashflow: $876

Break-even live

Break-even rent $2,676

Max offer price $275,000

Occupancy floor 72%

Sensitivity live

Price	-10% $1,032	-5% $954	+0% $876	+5% $798	+10% $720
Rent	-10% $577	-5% $726	+0% $876	+5% $1,025	+10% $1,175
Rate	-1.0pp $1,014	-0.5pp $946	base $876	+0.5pp $805	+1.0pp $732

2-unit breakdown (identical units grouped — click to expand)

Units	Beds	Baths	Est. rent
▸ 2× units	3	1	$3,786
Total (2 units)			$3,785

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: $68,750
• Closing costs: $8,250
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
69 Winthrop Ave Albany, NY	6.0	2.0	2800	$2,795	$1.00	24d	1	0.88mi

Listing history 2 events

1. 2026-06-18
   remarks 552-char remark
2. 2026-06-18
   listed $275,000 Active 1 DOM

ⓘ 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: $6,689 · $557/mo
• Projected year-2 tax: $6,689 · $557/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 (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
• 💨 Wind 3/10 Moderate 5% 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: $45,420
• − Mortgage interest: −$15,404
• − Property taxes: −$6,689
• − Insurance: −$1,375
• − Repairs & maintenance: −$3,634
• − Management: −$3,634
• − Depreciation: −$8,000
• Taxable income: $6,684
• Est. tax owed @ 24.0%: −$1,604
• After-tax cash flow: $8,908/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: Albany City School District
• NCES district ID: 3602460
• Math proficiency: 37% ▲ 6.00%
• Reading proficiency: 40% ▲ 7.00%
• Median HH income: $40,568
• Composite: 32.34/100
• National rank: #5744
• State rank: #543 of 590 in NY

Livability — Albany

• Score: 79/100
• State rank: #129
• US rank: #2083

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Albany, NY
• County: Albany County · 196,626 people
• City population: 116,921
• Metro: Albany-Schenectady-Troy, NY
• Population (ZIP): 14,572
• Household income: $41,548
• Rent vs Own: 73.4% rent · 26.6% own
• Severe rent burden: 2035.0

Population outlook (Albany County) Hauer SSP2

• Today (2025): 320,794 people
• By 2030: 327,401 · +2.1%
• By 2040: 338,218 · +5.4%
• By 2050: 348,467 · +8.6%
• By 2075: 381,693 · +19.0%
• By 2100: 393,809 · +22.8%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Highly diverse neighborhood (Simpson 0.75)
• Race & ethnicity: Black 38% White 27% Hispanic / Latino 15% Two or more races 12% Asian 10%
• Hispanic origin (detail): Puerto Rican 10% Dominican 1%
• Common ancestry: Italian 2% Lithuanian 2% Romanian 1%
• Foreign-born: 22% · Canada, China
• Languages at home: 75% English-only · Spanish 10% Other Indo-European 5% Chinese 3%

Political lean MEDSL · Albany

• 2024 margin: Strong D (+25.8) · D 62.9% · R 37.1%
• 2008→2024 swing: -3.6pp toward R · 2008: 29.4pp · 2024: 25.8pp
• All cycles: 2024: D+25.8 2020: D+31.4 2016: D+24.3 2012: D+31.0 2008: D+29.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -30.24%
• Current HPI: 275.8109
• Rent YoY: ▲ 5.37%
• Metro: Albany-Schenectady-Troy, NY
• 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

+57.2% since first listed

7 events — show timeline

• 2026-06-18 Listed $275,000 Global MLS
• 2018-06-05 Sold (Public Records) $165,000 Public Records
• 2018-05-29 Sold (MLS) $165,000 Global MLS
• 2018-05-26 Pending — Global MLS
• 2018-05-02 Relisted — Global MLS
• 2018-04-11 Pending — Global MLS
• 2018-04-02 Listed $174,900 Global MLS

Property tax history

+2.9%/yr

Latest (2025): $6,689 · +2.8% YoY. Source: county tax records.