← Back to dashboard

211 Malden St, Rochester, NY 14615

NY

AssignedD
Assignment dealProof of funds required
Pass — deal does not pencil under conservative assumptions.

Listing Details

Ask price$99,900
Beds / baths3 bd / 1.5 ba
Square feet1,221
Lot size0.31 Acres
Property typeHome
Year built1940
Inspection date—
Deposit—
Closing termsto Turnkey Opportunity – Light Finish Work in Greece Schools | Located in the Ko
First seen4/21/2026
Last seen6/22/2026
View original listing ↗

Underwriting

Estimates (verify with comps)

ARV low / base / high$109,890 / $131,868 / $158,730
Rehab low / base / high$34,188 / $51,282 / $70,818
Rehab tiermoderate
Rent range (low / base / high)$1,100 / $1,275 / $1,450 /mo
Acquisition friction$3,000

Flip Scenario

All-in cost (base)$161,382
Profit low / base / high$-79,819 / $-40,063 / $1,744
MAO (flip)$39,837

Rental Scenario

NOI (base)$6,522
Monthly cash flow$-265
Cap rate4.2%
DSCR0.67
MAO (rental)$32,085

BRRRR Scenario

Refi proceeds (75% ARV)$98,901
Cash left in deal$55,281
MAO (BRRRR)$44,619

ARV estimated from $/sqft Rochester averages — verify with actual comps before committing. | No inspection date found; confirm walkthrough availability.

Key Risks

  • ▲Flip profit thin at base ARV ($-40,063).
  • ▲Rental cash flow weak ($-265/mo, DSCR 0.67).
  • ▲BRRRR leaves $55,281 cash in deal after refi.
  • ▲Assignment deal only — may limit financing options.

Listing Remarks

211 Malden St, Rochester, NY 14615

History

DateStatusPriceChanges
6/22/2026Assigned——
6/21/2026Assigned——
6/20/2026Assigned——
6/19/2026Assigned——
6/18/2026Assigned——
6/17/2026Assigned——
6/16/2026Assigned——
6/15/2026Assigned——
6/14/2026Assigned——
6/13/2026Assigned——
6/12/2026Assigned——
6/11/2026Assigned——
6/10/2026Assigned——
6/9/2026Assigned——
6/8/2026Assigned——
6/7/2026Assigned——
6/6/2026Assigned——
6/5/2026Assigned——
6/4/2026Assigned——
6/3/2026Assigned——
6/1/2026Assigned——
5/31/2026Assigned——
5/30/2026Assigned——
5/29/2026Assigned——
5/28/2026Assigned——
5/27/2026Assigned——
5/26/2026Assigned——
5/25/2026Assigned——
5/24/2026Assigned——
5/23/2026Assigned——