OFF_MARKETExcellent Deal2 days on market

44 Forgham Rd

44 Forgham Rd, Rochester, NY 14616, Rochester, NY 14616
$174,900
Zestimate®:$281,200$106,300 Under Market

Listing Price

Property image 1
44 Forgham Rd, Rochester, NY 14616
Loc: Rochester, NY
Days Listed
2
Tax Assessed
$115k
Zestimate®
$281k
38% Under Valued
Lot Size
0.51 acres
Rent Estimate
$2,475/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

N/A

English Village Elementary School

PK-2
1.1 mi away
6

Arcadia Middle School

5-8
2.2 mi away
6

Arcadia High School

9-12
2.2 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
11.26%
Total ROI
203.5%
Cash Flow
$733/mo
DSCR
1.81
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-09Sold$277,000$247
2026-03-02Pending sale$174,900$156
2026-02-24Listed for sale$174,900$156
2020-05-22Sold$127,900$114
2020-04-17Pending sale$127,900$114
2020-04-08Listed for sale$127,900$114
2020-01-03Sold$65,000$58
2019-12-30Pending sale$69,900$62
2019-11-20Listed for sale$69,900$62

Tax History

YearProperty TaxTax Assessment
2025$0$115,200
2024$0$115,200
2023$0$115,200
2022$0$121,500
2021$0$121,500
2020$0$73,800
2018$0$73,800
2017$230.49$73,800
2016$0$73,800
2015$0$73,800
2014$0$73,800
2013$0$73,800
2012$0$73,800
2011$0$73,800
2010$0$73,800
2009$0$73,800
2007$0$73,800
2006$0$73,800
2005$0$70,300
2004$0$70,300
2003$0$70,300
2002$0$70,300
2001$0$70,300
2000$0$70,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,121
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $174,900Rent Basis: Observed Comp Model ($2,475/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
11.26%

NOI: $19,688/yr

Cash-on-Cash Yield
21.9%

On $40,227 invested

DSCR Ratio
1.81x

Prime loan qualification

5-Yr Leveraged ROI
+203.5%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.72% of basis)-$165/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$124/mo
Repairs & Maintenance (10% of rent)-$248/mo
Property Management (8% of rent)-$198/mo
Total Pure Operating Expenses-$834/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,475/mo
Less: Operating Expenses-$834/mo
Net Operating Income (NOI)+$1,641/mo
Less: Debt Service (30yr @ 6.75%)-$908/mo
Net Cash Flow
$733/mo
$8,797/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rochester.