2265 Gerritsen Ave Unit 4G · New York, NY 11229

$335,000

3 bd · 2.0 ba · 1,250 sqft · Condo · 73 Days on market

Built 1965

---

Why this score? — see what drove the C 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 +20.8/30.0
• ARV discount +7.5/15.0
• DSCR +6.6/10.0
• 1% rule +5.5/10.0
• Rent growth +5.0/5.0
• Schools +5.0/10.0
• Livability +3.8/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

MARINE PARK/ GERRITSEN 1,200+ sq ft 3-bedroom 2 bath co-ops with terrace. Large kitchen. dinette with updated cabinetry, stainless steel appliances, large pantry, large foyer to use as dining room, walk in closet and bath in primary bedroom. Maint. $1,659.10. Building has outdoor pool with sitting area, laundry room and live in super. Close to shopping, transportation, houses of worship and Marine Park….$335,000

Key facts

• Outdoor pool
• Large kitchen
• Large pantry

Tags

• OUTDOOR POOL
• LARGE KITCHEN
• UPDATED CABINETRY
• STAINLESS STEEL APPLIANCES
• LARGE PANTRY
• WALK IN CLOSET

Property features AI

Finance

• HOA & community: Association: 2265 Gerritsen Ave Co-op; Association fee billed monthly; Community features: Pool, sidewalks

Exterior

• Parking: On-street parking (waitlist)
• Utilities: Public sewer; Electricity connected; Natural gas connected
• Home design: Stock cooperative; Estimated condition; 6-story building; Entry on level 4
• Construction: Brick construction
• Exterior features: Outdoor space; Outdoor pool (fenced, in-ground); Walk-up

Interior

• Kitchen: Gas range; Microwave; Refrigerator
• Bedrooms: Pets allowed: Cats and Dogs
• Bathrooms: 2 full bathrooms
• Heating & cooling: Natural gas heating; Wall/Window air conditioning units
• Interior features: Eat-in kitchen; Elevator; Entrance foyer; Granite counters; High speed internet; Primary bathroom; Walk-through kitchen; Walk-in closet(s); Blinds; Double pane windows

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath condo listed at $335k.

Deal economics

• At list price, monthly cash flow is $458 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $335k).
• Recommended offer: $315k (6.0% below list) — sets the bar for market timing.
• Cap rate 7.9% vs local median 2.6% in New York — 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 75/100 on livability (#268 in NY, #4,188 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A; Watch: crime F, cost of living F.
• Market conditions: Rents rising fast (+15.8%/yr); 355 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 10,063 units permitted in Kings County in 2024 (9,789 in 5+ unit buildings).
• At $3,510/mo this rent would consume 60% of the median local household income ($71k/yr) (locally 4771% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
• Kings County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (-3.0% appreciation + 8.0% rent growth), your $94k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

• It's been on market 73 days — a 6% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
• 7 sale attempts since 22y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

• Climate carrying-cost: major flood risk; major wind risk, 72% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $314,900 (6.0% below list)

Questions for the listing agent

1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. Schools are B-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?
7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
8. 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.
9. 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.
10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.05% ✓
• Cap rate: 7.93%
• Cash-on-cash: 5.86%
• DSCR: 1.26
• GRM: 8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold

• IRR: -1.7%
• Equity multiple: 0.93×
• Total profit: $-6,509
• Equity at exit: $49,950

10-year hold

• IRR: 12.7%
• Equity multiple: 2.24×
• Total profit: $116,543
• Equity at exit: $28,965

Cash invested: $93,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (CITY): 0 Strongly Tenant-Friendly
• State New York: 15 Strongly Tenant-Friendly · D+10
• County: — inherits STATE
• City New York: 0 Strongly Tenant-Friendly · D+34

Rent Stabilization Code; HSTPA; 6+ months in housing court.

Methodology + full state rankings →

ZIP-level market 11229

• Rents YoY: 15.8%
• Active inventory: 355
• Price-to-rent: 8.0×

Monthly cashflow live

• Estimated rent: $3,510 high
• Mortgage (P&I): −$1,757
• Tax est. 1.5%: −$419 /mo · $5,025/yr
• Insurance: −$140
• HOA: −$0
• Vacancy / Maint / Mgmt: −$737
• Net cashflow: $458

Break-even live

Break-even rent $2,931

Max offer price $335,000

Occupancy floor 82%

Sensitivity live

Price	-10% $690	-5% $574	+0% $458	+5% $342	+10% $227
Rent	-10% $181	-5% $319	+0% $458	+5% $597	+10% $735
Rate	-1.0pp $627	-0.5pp $543	base $458	+0.5pp $371	+1.0pp $283

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: $83,750
• Closing costs: $10,050
• Reserves months: —
• Total cash needed: —

Rent comps 5 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2002 E 29th St Unit 2F Brooklyn, NY	4.0	1.5	1500	$3,600	$2.40	25d	1	0.56mi
84 Gotham Ave Brooklyn, NY	3.0	2.0	1516	$5,000	$3.30	25d	1	0.81mi
2731 E 65th St Unit 1 Brooklyn, NY	3.0	2.0	1300	$3,400	$2.62	25d	1	1.15mi
2023 Quentin Rd Unit 3 FL Brooklyn, NY	2.0	1.0	1200	$2,700	$2.25	25d	1	1.16mi
3222 Kings Hwy Unit 2 Brooklyn, NY	2.0	1.0	1200	$3,000	$2.50	25d	1	1.27mi

HOA detail condo

• Monthly dues: $0 · $0/yr
• Likely covers: pool
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 29 events

1. 2026-06-18
   days on market $335,000 Active 73 DOM
2. 2026-06-17
   days on market $335,000 Active 72 DOM
3. 2026-06-15
   days on market $335,000 Active 70 DOM
4. 2026-06-13
   days on market $335,000 Active 68 DOM
5. 2026-06-10
   days on market $335,000 Active 64 DOM
6. 2026-06-08
   days on market $335,000 Active 63 DOM
7. 2026-06-08
   days on market $335,000 Active 62 DOM
8. 2026-06-04
   days on market $335,000 Active 59 DOM
9. 2026-06-03
   days on market $335,000 Active 58 DOM
10. 2026-06-01
    days on market $335,000 Active 56 DOM
11. 2026-05-31
    days on market $335,000 Active 55 DOM
12. 2026-04-06
    listed $335,000 Active
13. 2026-03-09
    price $335,000 422-char remark

    Show marketing remark (422 chars)

    MARINE PARK/ GERRITSEN 1,200+ sq ft 3-bedroom 2 bath co-ops with terrace. Large kitchen. dinette with updated cabinetry, stainless steel appliances, large pantry, large foyer to use as dining room, walk in closet and bath in primary bedroom. Maint. $1,659.10. Building has outdoor pool with sitting area, laundry room and live in super. Close to shopping, transportation, houses of worship and Marine Park….$335,000

14. 2026-01-12
    price $340,000 422-char remark

    Show marketing remark (422 chars)

    MARINE PARK/ GERRITSEN 1,200+ sq ft 3-bedroom 2 bath co-ops with terrace. Large kitchen. dinette with updated cabinetry, stainless steel appliances, large pantry, large foyer to use as dining room, walk in closet and bath in primary bedroom. Maint. $1,659.10. Building has outdoor pool with sitting area, laundry room and live in super. Close to shopping, transportation, houses of worship and Marine Park….$335,000

15. 2026-01-02
    status Active 422-char remark

    Show marketing remark (422 chars)

    MARINE PARK/ GERRITSEN 1,200+ sq ft 3-bedroom 2 bath co-ops with terrace. Large kitchen. dinette with updated cabinetry, stainless steel appliances, large pantry, large foyer to use as dining room, walk in closet and bath in primary bedroom. Maint. $1,659.10. Building has outdoor pool with sitting area, laundry room and live in super. Close to shopping, transportation, houses of worship and Marine Park….$335,000

16. 2025-12-04
    status Pending 422-char remark

    Show marketing remark (422 chars)

    MARINE PARK/ GERRITSEN 1,200+ sq ft 3-bedroom 2 bath co-ops with terrace. Large kitchen. dinette with updated cabinetry, stainless steel appliances, large pantry, large foyer to use as dining room, walk in closet and bath in primary bedroom. Maint. $1,659.10. Building has outdoor pool with sitting area, laundry room and live in super. Close to shopping, transportation, houses of worship and Marine Park….$335,000

17. 2025-12-02
    listed $349,000 Active 422-char remark

    Show marketing remark (422 chars)

    MARINE PARK/ GERRITSEN 1,200+ sq ft 3-bedroom 2 bath co-ops with terrace. Large kitchen. dinette with updated cabinetry, stainless steel appliances, large pantry, large foyer to use as dining room, walk in closet and bath in primary bedroom. Maint. $1,659.10. Building has outdoor pool with sitting area, laundry room and live in super. Close to shopping, transportation, houses of worship and Marine Park….$335,000

18. 2025-12-01
    historical
19. 2025-10-15
    price $349,000
20. 2025-10-15
    price $349,000
21. 2025-10-14
    status Active
22. 2025-09-07
    status Pending
23. 2025-08-11
    price $369,000
24. 2025-08-05
    price $369,000
25. 2025-07-30
    price $379,000
26. 2025-05-02
    listed $389,000 Active
27. 2025-05-01
    historical
28. 2009-04-09
    listed $300,000
29. 2004-11-22
    listed $297,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
• 🔥 Wildfire 2/10 Low
• 🌡 Heat 7/10 Severe 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 72% chance of damaging wind over 30 yrs
• 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 by 30 yrs out

Taxation est. · year 1

• Rental income: $42,123
• − Mortgage interest: −$18,765
• − Property taxes: −$5,025
• − Insurance: −$1,675
• − Repairs & maintenance: −$3,370
• − Management: −$3,370
• − Depreciation: −$9,745
• Taxable income: $173
• Est. tax owed @ 24.0%: −$42
• After-tax cash flow: $5,455/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.

Schools (NCES district)

No district data.

Livability — New York

• Score: 75/100
• State rank: #268
• US rank: #4188

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: New York, NY
• County: Kings County · 2,614,986 people
• City population: 7,731,280
• Metro: New York-Newark-Jersey City, NY-NJ-PA
• Population (ZIP): 78,377
• Household income: $70,603
• Rent vs Own: 53.1% rent · 46.9% own
• Severe rent burden: 4771.0

Population outlook (Kings County) Hauer SSP2

• Today (2025): 2,847,441 people
• By 2030: 2,937,006 · +3.1%
• By 2040: 3,095,491 · +8.7%
• By 2050: 3,228,968 · +13.4%
• By 2075: 3,321,723 · +16.7%
• By 2100: 3,111,387 · +9.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.60)
• Race & ethnicity: White 59% Asian 22% Hispanic / Latino 9% Black 6% Two or more races 6%
• Hispanic origin (detail): Mexican 2% Puerto Rican 3%
• Common ancestry: Scotch-Irish 6% Subsaharan African 6% Romanian 1%
• Foreign-born: 47% · China, Canada, Vietnam
• Languages at home: 40% English-only · Russian/Polish/Slavic 22% Chinese 16% Spanish 6%

Political lean MEDSL · Kings

• 2024 margin: Solid D (+44.0) · D 72.0% · R 28.0%
• 2008→2024 swing: -15.5pp toward R · 2008: 59.4pp · 2024: 44.0pp
• All cycles: 2024: D+44.0 2020: D+54.8 2016: D+61.8 2012: D+63.9 2008: D+59.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -761.52%
• Current HPI: 361.7011
• Rent YoY: ▲ 15.81%
• Metro: New York-Newark-Jersey City, NY-NJ-PA
• State GDP YoY: ▲ 2.60%
• F500 in state: 92

Industry mix (Fortune 500 HQ in NY)

Industry	F500 HQs	Revenue
▸Financial Services	10	$950B
▸Consumer Goods	9	$162B
▸Insurance	4	$225B
▸Telecommunications	2	$144B
▸Pharmaceuticals	2	$112B
▸Media / Entertainment	2	$69B

Price history

+12.8% since first listed

18 events — show timeline

• 2026-04-06 Listed $335,000 OneKey® MLS as Distributed by MLS Grid
• 2026-03-09 Price Changed $335,000 BNYMLS
• 2026-01-12 Price Changed $340,000 BNYMLS
• 2026-01-02 Relisted — BNYMLS
• 2025-12-04 Pending — BNYMLS
• 2025-12-02 Listed $349,000 BNYMLS
• 2025-12-01 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2025-10-15 Price Changed $349,000 BNYMLS
• 2025-10-15 Price Changed $349,000 OneKey® MLS as Distributed by MLS Grid
• 2025-10-14 Relisted — OneKey® MLS as Distributed by MLS Grid
• 2025-09-07 Pending — OneKey® MLS as Distributed by MLS Grid
• 2025-08-11 Price Changed $369,000 BNYMLS
• 2025-08-05 Price Changed $369,000 OneKey® MLS as Distributed by MLS Grid
• 2025-07-30 Price Changed $379,000 BNYMLS
• 2025-05-02 Listed $389,000 OneKey® MLS as Distributed by MLS Grid
• 2025-05-01 Coming Soon — OneKey® MLS as Distributed by MLS Grid
• 2009-04-09 Listed $300,000 BNYMLS
• 2004-11-22 Listed $297,000 BNYMLS