OFF_MARKETExcellent Deal5 days on market

504 Black Walnut Dr

504 Black Walnut Dr, Rochester, NY 14615, Rochester, NY 14615
$299,900
Zestimate®:$357,400$57,500 Under Market

Listing Price

Property image 1
504 Black Walnut Dr, Rochester, NY 14615
Loc: Rochester, NY
Days Listed
5
Tax Assessed
$159k
Zestimate®
$357k
16% Under Valued
Lot Size
0.47 acres
Rent Estimate
$2,704/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.

5

Buckman Heights Elementary School

3-5
0.4 mi away
4

Olympia High School

6-12
0.8 mi away
N/A

Holmes Road Elementary School

K-2
1.4 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
8.35%
Total ROI
31.4%
Cash Flow
$569/mo
DSCR
1.38
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
2026-06-17Sold$355,000$172
2026-05-05Pending sale$299,900$145
2026-05-01Contingent$299,900$145
2026-04-23Listed for sale$299,900$145

Tax History

YearProperty TaxTax Assessment
2025$0$159,400
2024$0$159,400
2023$0$159,400
2022$0$149,500
2021$0$149,500
2020$0$149,500
2018$0$143,100
2017$1,924.95$143,100
2016$0$143,100
2015$0$143,100
2014$0$143,100
2013$0$143,100
2012$0$143,100
2011$0$143,100
2010$0$143,100
2009$0$143,100
2007$0$143,100
2006$0$143,100
2005$0$125,500
2004$0$125,500
2003$0$125,500
2002$0$125,500
2001$0$129,400
2000$0$129,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,068
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: $299,900Rent Basis: Observed Comp Model ($2,704/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $100/mo
Haven ScoreGood
6/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
7.02%

NOI: $21,043/yr

Cash-on-Cash Yield
3.4%

On $68,977 invested

DSCR Ratio
1.13x

Tight qualification

5-Yr Leveraged ROI
+111.4%

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)-$228/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$135/mo
Repairs & Maintenance (10% of rent)-$270/mo
Property Management (8% of rent)-$216/mo
Total Pure Operating Expenses-$950/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,704/mo
Less: Operating Expenses-$950/mo
Net Operating Income (NOI)+$1,754/mo
Less: Debt Service (30yr @ 6.75%)-$1,556/mo
Net Cash Flow
$197/mo
$2,370/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rochester.