CashFlowRE
Sign in Sign up
3043 College Ave
D+ Composite 47.26
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Schools +5.7/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$40,000

3043 College Ave · Corning, NY 14830
2 bd · 1.0 ba · 1,264 sqft · SingleFamily public records · 2 Days on market
Built 1942 Fair condition 0.31 ac lot $32/sqft · 66% below area ↓ 7% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

PRICE REDUCED & PHOTOS ADDED! Calling all investors, contractors, and visionaries! Bring your tools and imagination to this 2-bedroom, 1-bath home packed with potential and sitting on a generous 1/3-acre lot. Skip the heavy lifting on major mechanicals as this property already features a newer metal roof, a hot water tank (less than 3 years old), and a solid furnace (less than 10 years old) and Septic system replaced approx. 10 years ago. Relax on the covered front porch or step into the spacious backyard to enjoy the peaceful, gentle sounds of the creek.

Key facts

  • Covered front porch
  • Spacious backyard
  • Newer metal roof

Tags

NEWER METAL ROOFUPDATED HOT WATER TANKSEPTIC SYSTEMCOVERED FRONT PORCHSPACIOUS BACKYARD

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $40k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $40k).
  • Cap rate 38.8% vs local median 6.9% in Corning — 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 87/100 on livability (#14 in NY, #334 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, housing A+, health & safety A+; Watch: employment D.
  • Corning City School District (town): math 44% / reading 53% proficiency, ranked #406 of 590 in NY (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: William E Severn Elementary School (math 37% / reading 42%, grade F, #1,444 of 2,108 statewide, top 71%, 373 students, 55% FRL); Corning-Painted Post Middle School (math 22% / reading 48%, grade F, #480 of 729 statewide, top 66%, 962 students, 46% FRL); Corning-Painted Post High School (math 93% / reading 98%, grade A+, #82 of 1,100 statewide, top 7%, 1,463 students, 36% FRL).
  • Market conditions: 142 active listings in the ZIP; 4 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; 196 units permitted in Steuben County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $277 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Steuben County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price; built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $40,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  7. 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.
  8. 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.
  9. 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
4.52%
Cap rate
38.81%
Cash-on-cash
116.12%
DSCR
6.17
GRM
1.8

CMA / ARV

ARV (median comp)
$117,865
List price
$40,000
Delta
-62.67%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3010 College Ave 0.11mi 3/1.0 (+1) 1,216 (-4%) 20mo $101,850 $84 67
2747 Gorton Rd 0.67mi 2/1.0 1,239 (-2%) 10mo $69,000 $56 57
326 Woodview Ave 0.65mi 2/1.0 1,148 (-9%) 2mo $108,500 $95 52
388 E Second St 0.68mi 3/2.0 (+1) 1,152 (-9%) 16mo $147,500 $128 31
2835 Main 0.57mi 3/2.0 (+1) 1,440 (+14%) 17mo $116,000 $81 28
215 Park Ave 0.66mi 3/1.0 (+1) 1,444 (+14%) 23mo $72,000 $50 22

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
Equity multiple
6.59×
Total profit
$62,612
Equity at exit
$5,964
10-year hold
IRR
Equity multiple
13.83×
Total profit
$143,684
Equity at exit
$3,458

Cash invested: $11,200 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
1 active · 3 under contract
Months of supply
3.0 mo (33%/mo absorbed)
Median asking
$149,000 ($107/sqft)
Median days on market
4 d
This list price
lowest-priced of the active set
ARV vs active asking
-12.6% vs current asking $/sqft

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

ZIP-level market 14830

Active inventory
142
Price-to-rent
1.8×

Monthly cashflow live

Estimated rent
$1,808 medium interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$118 /mo · $1,422/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$1,084

Break-even live

Break-even rent $437
Max offer price $40,000
Occupancy floor 35%

Sensitivity live

Price -10% $1,106 -5% $1,095 +0% $1,084 +5% $1,072 +10% $1,061
Rent -10% $941 -5% $1,012 +0% $1,084 +5% $1,155 +10% $1,227
Rate -1.0pp $1,104 -0.5pp $1,094 base $1,084 +0.5pp $1,073 +1.0pp $1,063

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
$10,000
Closing costs
$1,200
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
311 Denison Pkwy E Unit 201 Corning, NY 1.0 1.0 920 $1,350 $1.47 93d 1 0.68mi
265 Denison Pkwy E Corning, NY 1.0–2.0 1.0 910 $1,495 $1.64 93d 1 0.74mi
171 E 1st St Corning, NY 3.0 2.5 1569 $3,352 $2.14 93d 1 0.97mi
90 E Market St Unit 2 Corning, NY 2.0 1.0 1044 $2,200 $2.11 93d 1 1.13mi

Property features AI

Exterior

Parking
No garage
Utilities
Electricity connectedPublic water connectedSeptic tank sewer
Home design
Single-story homeResale fixer
Construction
Wood sidingMetal roofBuilt existing (year not specified)
Exterior features
Dirt drivewayShed(s) and storage

Interior

Bedrooms
2 main-level bedrooms
Bathrooms
1 full bathroom (main level)
Heating & cooling
Gas forced air heating
Interior features
Partial basementBasement (partial)Other interior features (see remarks)
Laundry & utility
Gas water heater

Listing history 50 events

  1. 2026-08-08
    days on market $40,000 Active 2 DOM
  2. 2026-08-07
    pricedays on marketlisting id $40,000 Active 1 DOM
  3. 2026-07-29
    days on market $44,000 Active 91 DOM
  4. 2026-07-27
    days on market $44,000 Active 89 DOM
  5. 2026-07-25
    days on market $44,000 Active 87 DOM
  6. 2026-07-23
    days on market $44,000 Active 85 DOM
  7. 2026-07-22
    days on market $44,000 Active 84 DOM
  8. 2026-07-21
    days on market $44,000 Active 83 DOM
  9. 2026-07-18
    pricedays on market $44,000 Active 80 DOM
  10. 2026-07-16
    days on market $48,000 Active 78 DOM
  11. 2026-07-16
    days on market $48,000 Active 77 DOM
  12. 2026-07-14
    days on market $48,000 Active 76 DOM
  13. 2026-07-13
    days on market $48,000 Active 75 DOM
  14. 2026-07-12
    days on market $48,000 Active 74 DOM
  15. 2026-07-11
    days on market $48,000 Active 73 DOM
  16. 2026-07-10
    days on market $48,000 Active 72 DOM
  17. 2026-07-09
    days on market $48,000 Active 71 DOM
  18. 2026-07-08
    days on market $48,000 Active 70 DOM
  19. 2026-07-07
    days on market $48,000 Active 69 DOM
  20. 2026-07-06
    days on market $48,000 Active 68 DOM
  21. 2026-07-05
    days on market $48,000 Active 67 DOM
  22. 2026-07-04
    days on market $48,000 Active 66 DOM
  23. 2026-07-03
    days on market $48,000 Active 65 DOM
  24. 2026-07-02
    days on market $48,000 Active 64 DOM
  25. 2026-07-01
    price $48,000 Active 63 DOM
  26. 2026-07-01
    days on market $52,000 Active 63 DOM
  27. 2026-06-30
    days on market $52,000 Active 62 DOM
  28. 2026-06-29
    days on market $52,000 Active 61 DOM
  29. 2026-06-28
    days on market $52,000 Active 60 DOM
  30. 2026-06-27
    days on market $52,000 Active 59 DOM
  31. 2026-06-26
    days on market $52,000 Active 57 DOM
  32. 2026-06-22
    days on market $52,000 Active 54 DOM
  33. 2026-06-19
    days on market $52,000 Active 51 DOM
  34. 2026-06-18
    remarks 695-char remark
  35. 2026-06-18
    price $52,000 Active 50 DOM
  36. 2026-06-18
    days on market $56,000 Active 50 DOM
  37. 2026-06-17
    days on market $56,000 Active 49 DOM
  38. 2026-06-16
    days on market $56,000 Active 48 DOM
  39. 2026-06-15
    days on market $56,000 Active 47 DOM
  40. 2026-06-14
    days on market $56,000 Active 45 DOM
  41. 2026-06-12
    days on market $56,000 Active 44 DOM
  42. 2026-06-09
    days on market $56,000 Active 41 DOM
  43. 2026-06-08
    days on market $56,000 Active 40 DOM
  44. 2026-06-07
    days on market $56,000 Active 39 DOM
  45. 2026-06-05
    days on market $56,000 Active 36 DOM
  46. 2026-06-03
    days on market $56,000 Active 35 DOM
  47. 2026-06-02
    days on market $56,000 Active 34 DOM
  48. 2026-06-01
    days on market $56,000 Active 33 DOM
  49. 2026-05-31
    days on market $56,000 Active 32 DOM
  50. 2026-05-30
    days on market $56,000 Active 31 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
$1,422 · $118/mo
Projected year-2 tax
$1,422 · $118/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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$21,701
− Mortgage interest
−$2,241
− Property taxes
−$1,422
− Insurance
−$200
− Repairs & maintenance
−$1,736
− Management
−$1,736
− Depreciation
−$1,164
Taxable income
$13,203
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,169
After-tax cash flow
$9,836/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 $31,600–$56,880 screening

This single-family home requires significant exterior repairs and maintenance, but has newer mechanical systems and a spacious lot. Potential investors should consider the extensive work needed to bring the property up to a fair condition.

Components & finishes AI

Roof metal

Deferred maintenance Est. $30,000–$90,000 screening

  • Major Roof (roof) — Significant damage to the roof structure is visible.
  • Major Windows (windows) — Windows appear to be broken or missing, indicating severe damage.
  • Major Exterior (exterior) — The exterior walls show significant damage and missing sections.

Repairs flagged

  • Major roof — Significant wear and potential leaks
  • Major siding — Severe peeling and weathering
  • Major exterior walls — Significant deterioration

Value-add opportunities

  • Both paint exterior walls — Enhances curb appeal and value
  • Both repair and replace siding — Improves home's appearance and value
  • Both replace roof — Fixes major issue and improves home's 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.

D Composite school gradezoned avg 57/100

Zoned Schools

Elementary William E Severn Elementary School F NY #1,444/2,108 Nat'l #19,648/41,679 Middle Corning-Painted Post Middle School F NY #480/729 Nat'l #7,460/14,009 High Corning-Painted Post High School A+ NY #82/1,100 Nat'l #115/17,239

Schools (NCES district)

District
Corning City School District
NCES district ID
3608400
Math proficiency
44% ▼ -12.00%
Reading proficiency
53% ▲ 4.00%
Median HH income
$53,042
Composite
41.8/100
National rank
#3392
State rank
#406 of 590 in NY
A Composite livability gradescore 87/100

Livability — Corning

Score
87/100
State rank
#14
US rank
#334

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Steuben County · 93,062 people
City population
19,015
Metro
Corning, NY
Population (ZIP)
19,015
Household income
$73,263
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
5% of renters

Population outlook (Steuben County) Hauer SSP2

Today (2025)
93,062 people
By 2030
89,793 · -3.5%
By 2040
82,353 · -11.5%
By 2050
74,286 · -20.2%
By 2075
55,589 · -40.3%
By 2100
37,587 · -59.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 3% Black 3% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 4% Slovak 3% Lithuanian 2%
Foreign-born
5% · Canada, China
Languages at home
95% English-only · Russian/Polish/Slavic 1% Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Steuben

2024 margin
Solid R (+31.8) · D 34.1% · R 65.9%
2008→2024 swing
-15.0pp toward R · 2008: -16.8pp · 2024: -31.8pp
All cycles
2024: R+31.8 2020: R+29.6 2016: R+36.2 2012: R+16.4 2008: R+16.8

Not yet ingested

Civics

Price history

-7.1% since first listed
2 events — show timeline
  • 2026-06-18 Price Changed $52,000 UNYREIS
  • 2026-04-28 Listed $56,000 UNYREIS

Property tax history

-1.6%/yr

Latest (2025): $1,422 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…