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 / baths | 3 bd / 1.5 ba |
| Square feet | 1,221 |
| Lot size | 0.31 Acres |
| Property type | Home |
| Year built | 1940 |
| Inspection date | — |
| Deposit | — |
| Closing terms | to Turnkey Opportunity – Light Finish Work in Greece Schools | Located in the Ko |
| First seen | 4/21/2026 |
| Last seen | 4/22/2026 |
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 tier | moderate |
| 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 rate | 4.2% |
| DSCR | 0.67 |
| 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
| Date | Status | Price | Changes |
|---|---|---|---|
| 4/22/2026 | Assigned | — | — |
| 4/21/2026 | Assigned | $99,900 | detail_page_fetch |
| 4/21/2026 | Assigned | — | — |