CashFlowRE
Sign in Sign up
7 Whiteface Inn Ln Unit 219 Interval 7
B Composite 70.26
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.5/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$37,500

7 Whiteface Inn Ln Unit 219 Interval 7 · Lake Placid, NY 12946
1 bd · 1.5 ba · 866 sqft · Townhouse public records · 179 Days on market
Built 2004 435 sqft lot $325/mo HOA · 36% of rent ↓ 25% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Your ultimate Lake Placid getaway awaits. Private Residence #219 - Interval 7 at Whiteface Lodge. Own a 1/12 deeded share at the Whiteface Lodge where rustic meets luxury. Interval 7 is now available giving you four weeks each year spread across the seasons. This second-floor residence offers a spacious one-bedroom layout with one and a half baths, along with stunning views of Whiteface Mountain. Thoughtfully designed and beautifully finished, the unit also includes access to all the world-class amenities the Lodge has to offer. The Whiteface Lodge, inspired by the classic Adirondack Great Camps. Owners enjoy access to an impressive list of amenities, including indoor and outdoor pools, a full-service spa, private movie theater, bowling lanes, fitness center, on-site dining, seasonal ice rink, pickle ball and basketball courts, an ice cream café, and a private beach club on gorgeous Lake Placid.

Key facts

  • On-site dining
  • Fitness center
  • Full-service spa

Tags

INDOOR AND OUTDOOR POOLSFULL-SERVICE SPAPRIVATE MOVIE THEATERBOWLING LANESFITNESS CENTERON-SITE DINING

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.5-bath townhouse listed at $38k.

Deal economics

  • At list price, monthly cash flow is $161 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($898 rent vs $38k).
  • Recommended offer: $33k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.5% vs local median 1.6% in Lake Placid — 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 66/100 on livability (#647 in NY) — a middle-class / working-renter tenant base. Strengths: amenities A+, crime A; Watch: employment D+, cost of living D+, commute F.
  • Lake Placid Central School District (town): math 46% / reading 58% proficiency, ranked #344 of 590 in NY (top 58%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Lake Placid Elementary School (math 52% / reading 62%, grade C+, #842 of 2,108 statewide, top 43%, 244 students, 33% FRL); Lake Placid Junior-Senior High School (math 42% / reading 52%, grade D-, #1,007 of 1,100 statewide, top 93%, 294 students, 36% FRL).
  • Market conditions: 148 active listings in the ZIP; 218 units permitted in Essex County in 2024 (63 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $259 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Essex County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 179 days — a 12% lower offer ($33k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y ago; this cycle's ask has dropped $8k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 36% of rent.
Recommended offer $33,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 179 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.39%
Cap rate
11.45%
Cash-on-cash
18.44%
DSCR
1.82
GRM
3.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
10.5%
Equity multiple
1.42×
Total profit
$4,388
Equity at exit
$5,591
10-year hold
IRR
19.9%
Equity multiple
2.70×
Total profit
$17,827
Equity at exit
$3,242

Cash invested: $10,500 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
15 Strongly Tenant-Friendly
State New York
15 Strongly Tenant-Friendly · D+10
County
— inherits STATE
City
— inherits STATE
NYC rent stabilization (~1M units); 2019 HSTPA strengthened tenant rights; courts deeply backlogged.

ZIP-level market 12946

Home prices YoY
-21.5%
Active inventory
148
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$898 medium interval (Pro) →
Mortgage (P&I)
$197
Tax from tax record
$11 /mo · $130/yr
Insurance
$16
HOA
$325
Vacancy / Maint / Mgmt
$189
Net cashflow
$161

Break-even live

Break-even rent $694
Max offer price $37,500
Occupancy floor 77%

Sensitivity live

Price -10% $183 -5% $172 +0% $161 +5% $151 +10% $140
Rent -10% $90 -5% $126 +0% $161 +5% $197 +10% $232
Rate -1.0pp $180 -0.5pp $171 base $161 +0.5pp $152 +1.0pp $142

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
$9,375
Closing costs
$1,125
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

HOA detail

Monthly dues
$325 · $3,900/yr
Likely covers
poolgym

Listing history 12 events

  1. 2026-05-18
    status Pending 915-char remark
    Show marketing remark (915 chars)

    Your ultimate Lake Placid getaway awaits. Private Residence #219 - Interval 7 at Whiteface Lodge. Own a 1/12 deeded share at the Whiteface Lodge where rustic meets luxury. Interval 7 is now available giving you four weeks each year spread across the seasons. This second-floor residence offers a spacious one-bedroom layout with one and a half baths, along with stunning views of Whiteface Mountain. Thoughtfully designed and beautifully finished, the unit also includes access to all the world-class amenities the Lodge has to offer. The Whiteface Lodge, inspired by the classic Adirondack Great Camps. Owners enjoy access to an impressive list of amenities, including indoor and outdoor pools, a full-service spa, private movie theater, bowling lanes, fitness center, on-site dining, seasonal ice rink, pickle ball and basketball courts, an ice cream café, and a private beach club on gorgeous Lake Placid.

  2. 2026-04-21
    price $37,500 915-char remark
    Show marketing remark (915 chars)

    Your ultimate Lake Placid getaway awaits. Private Residence #219 - Interval 7 at Whiteface Lodge. Own a 1/12 deeded share at the Whiteface Lodge where rustic meets luxury. Interval 7 is now available giving you four weeks each year spread across the seasons. This second-floor residence offers a spacious one-bedroom layout with one and a half baths, along with stunning views of Whiteface Mountain. Thoughtfully designed and beautifully finished, the unit also includes access to all the world-class amenities the Lodge has to offer. The Whiteface Lodge, inspired by the classic Adirondack Great Camps. Owners enjoy access to an impressive list of amenities, including indoor and outdoor pools, a full-service spa, private movie theater, bowling lanes, fitness center, on-site dining, seasonal ice rink, pickle ball and basketball courts, an ice cream café, and a private beach club on gorgeous Lake Placid.

  3. 2026-03-19
    status Active 915-char remark
    Show marketing remark (915 chars)

    Your ultimate Lake Placid getaway awaits. Private Residence #219 - Interval 7 at Whiteface Lodge. Own a 1/12 deeded share at the Whiteface Lodge where rustic meets luxury. Interval 7 is now available giving you four weeks each year spread across the seasons. This second-floor residence offers a spacious one-bedroom layout with one and a half baths, along with stunning views of Whiteface Mountain. Thoughtfully designed and beautifully finished, the unit also includes access to all the world-class amenities the Lodge has to offer. The Whiteface Lodge, inspired by the classic Adirondack Great Camps. Owners enjoy access to an impressive list of amenities, including indoor and outdoor pools, a full-service spa, private movie theater, bowling lanes, fitness center, on-site dining, seasonal ice rink, pickle ball and basketball courts, an ice cream café, and a private beach club on gorgeous Lake Placid.

  4. 2026-03-07
    historical 915-char remark
    Show marketing remark (915 chars)

    Your ultimate Lake Placid getaway awaits. Private Residence #219 - Interval 7 at Whiteface Lodge. Own a 1/12 deeded share at the Whiteface Lodge where rustic meets luxury. Interval 7 is now available giving you four weeks each year spread across the seasons. This second-floor residence offers a spacious one-bedroom layout with one and a half baths, along with stunning views of Whiteface Mountain. Thoughtfully designed and beautifully finished, the unit also includes access to all the world-class amenities the Lodge has to offer. The Whiteface Lodge, inspired by the classic Adirondack Great Camps. Owners enjoy access to an impressive list of amenities, including indoor and outdoor pools, a full-service spa, private movie theater, bowling lanes, fitness center, on-site dining, seasonal ice rink, pickle ball and basketball courts, an ice cream café, and a private beach club on gorgeous Lake Placid.

  5. 2026-01-24
    status Active 915-char remark
    Show marketing remark (915 chars)

    Your ultimate Lake Placid getaway awaits. Private Residence #219 - Interval 7 at Whiteface Lodge. Own a 1/12 deeded share at the Whiteface Lodge where rustic meets luxury. Interval 7 is now available giving you four weeks each year spread across the seasons. This second-floor residence offers a spacious one-bedroom layout with one and a half baths, along with stunning views of Whiteface Mountain. Thoughtfully designed and beautifully finished, the unit also includes access to all the world-class amenities the Lodge has to offer. The Whiteface Lodge, inspired by the classic Adirondack Great Camps. Owners enjoy access to an impressive list of amenities, including indoor and outdoor pools, a full-service spa, private movie theater, bowling lanes, fitness center, on-site dining, seasonal ice rink, pickle ball and basketball courts, an ice cream café, and a private beach club on gorgeous Lake Placid.

  6. 2025-12-18
    status Pending 915-char remark
    Show marketing remark (915 chars)

    Your ultimate Lake Placid getaway awaits. Private Residence #219 - Interval 7 at Whiteface Lodge. Own a 1/12 deeded share at the Whiteface Lodge where rustic meets luxury. Interval 7 is now available giving you four weeks each year spread across the seasons. This second-floor residence offers a spacious one-bedroom layout with one and a half baths, along with stunning views of Whiteface Mountain. Thoughtfully designed and beautifully finished, the unit also includes access to all the world-class amenities the Lodge has to offer. The Whiteface Lodge, inspired by the classic Adirondack Great Camps. Owners enjoy access to an impressive list of amenities, including indoor and outdoor pools, a full-service spa, private movie theater, bowling lanes, fitness center, on-site dining, seasonal ice rink, pickle ball and basketball courts, an ice cream café, and a private beach club on gorgeous Lake Placid.

  7. 2025-12-04
    price $40,000 915-char remark
    Show marketing remark (915 chars)

    Your ultimate Lake Placid getaway awaits. Private Residence #219 - Interval 7 at Whiteface Lodge. Own a 1/12 deeded share at the Whiteface Lodge where rustic meets luxury. Interval 7 is now available giving you four weeks each year spread across the seasons. This second-floor residence offers a spacious one-bedroom layout with one and a half baths, along with stunning views of Whiteface Mountain. Thoughtfully designed and beautifully finished, the unit also includes access to all the world-class amenities the Lodge has to offer. The Whiteface Lodge, inspired by the classic Adirondack Great Camps. Owners enjoy access to an impressive list of amenities, including indoor and outdoor pools, a full-service spa, private movie theater, bowling lanes, fitness center, on-site dining, seasonal ice rink, pickle ball and basketball courts, an ice cream café, and a private beach club on gorgeous Lake Placid.

  8. 2025-10-01
    listed $45,000 Active 915-char remark
    Show marketing remark (915 chars)

    Your ultimate Lake Placid getaway awaits. Private Residence #219 - Interval 7 at Whiteface Lodge. Own a 1/12 deeded share at the Whiteface Lodge where rustic meets luxury. Interval 7 is now available giving you four weeks each year spread across the seasons. This second-floor residence offers a spacious one-bedroom layout with one and a half baths, along with stunning views of Whiteface Mountain. Thoughtfully designed and beautifully finished, the unit also includes access to all the world-class amenities the Lodge has to offer. The Whiteface Lodge, inspired by the classic Adirondack Great Camps. Owners enjoy access to an impressive list of amenities, including indoor and outdoor pools, a full-service spa, private movie theater, bowling lanes, fitness center, on-site dining, seasonal ice rink, pickle ball and basketball courts, an ice cream café, and a private beach club on gorgeous Lake Placid.

  9. 2018-10-31
    soldstatus $39,000 658-char remark
    Show marketing remark (658 chars)

    Live the vacation lifestyle! Private Residence #219 is a second level spacious one bedroom, 1 & 1/2 bath residence. One of the largest 1BR, it sleeps four people comfortably and has a two person Jacuzzi in the Master Bath. Located on the popular Whiteface wing of the resort, the residence has an excellent view of Whiteface Mt. and the McKenzie Mt. range. Enjoy all the amenities of the world famous Whiteface Lodge. A buyer would be purchasing a 1/12 deed (one week every 12 weeks forever, minimum of 4 weeks per year) at The Whiteface Lodge, which may each be sold, willed or transferred. Fees and taxes reflect 1/12 ownership. Interval 1 available.

  10. 2017-01-05
    listed $41,000 658-char remark
    Show marketing remark (658 chars)

    Live the vacation lifestyle! Private Residence #219 is a second level spacious one bedroom, 1 & 1/2 bath residence. One of the largest 1BR, it sleeps four people comfortably and has a two person Jacuzzi in the Master Bath. Located on the popular Whiteface wing of the resort, the residence has an excellent view of Whiteface Mt. and the McKenzie Mt. range. Enjoy all the amenities of the world famous Whiteface Lodge. A buyer would be purchasing a 1/12 deed (one week every 12 weeks forever, minimum of 4 weeks per year) at The Whiteface Lodge, which may each be sold, willed or transferred. Fees and taxes reflect 1/12 ownership. Interval 1 available.

  11. 2015-04-13
    soldstatus $34,000
  12. 2012-01-17
    soldstatus $50,000

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

Tax reassessment forecast NY · Partial reset (capped growth)

Current annual tax
$130 · $11/mo
Projected year-2 tax
$382 · $32/mo
Expected delta
+$252/yr (+$21/mo · 193.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 8 d/yr ≥88°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,776
− Mortgage interest
−$2,101
− Property taxes
−$130
− Insurance
−$188
− Repairs & maintenance
−$862
− Management
−$862
− HOA
−$3,900
− Depreciation
−$1,091
Taxable income
$1,643
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$394
After-tax cash flow
$1,541/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)

District
Lake Placid Central School District
NCES district ID
3616500
Math proficiency
46% ▼ -1.00%
Reading proficiency
58% ▲ 13.00%
Median HH income
$52,508
Composite
44.64/100
National rank
#2770
State rank
#344 of 590 in NY

Livability — Lake Placid

Score
66/100
State rank
#647
US rank
#12118

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,805

Population outlook (Essex County) Hauer SSP2

Today (2025)
36,758 people
By 2030
35,697 · -2.9%
By 2040
32,697 · -11.0%
By 2050
29,248 · -20.4%
By 2075
22,641 · -38.4%
By 2100
16,602 · -54.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 3%
Common ancestry
Lithuanian 9% Romanian 5% American 5%
Foreign-born
10% · Canada
Languages at home
87% English-only · Russian/Polish/Slavic 8% Spanish 3% Other Indo-European 2%

Political lean MEDSL · Essex

2024 margin
Toss-up / Even · D 50.2% · R 49.8%
2008→2024 swing
-12.8pp toward R · 2008: 13.3pp · 2024: 0.5pp
All cycles
2024: D+0.5 2020: D+5.0 2016: R+3.4 2012: D+15.0 2008: D+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.84%
Current HPI
313.7624
Rent YoY
Metro
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

-25.0% since first listed
12 events — show timeline
  • 2026-05-18 Pending ACVMLS
  • 2026-04-21 Price Changed $37,500 ACVMLS
  • 2026-03-19 Relisted ACVMLS
  • 2026-03-07 Delisted ACVMLS
  • 2026-01-24 Relisted ACVMLS
  • 2025-12-18 Pending ACVMLS
  • 2025-12-04 Price Changed $40,000 ACVMLS
  • 2025-10-01 Listed $45,000 ACVMLS
  • 2018-10-31 Sold (MLS) $39,000 ACVMLS
  • 2017-01-05 Listed $41,000 ACVMLS
  • 2015-04-13 Sold (Public Records) $34,000 Public Records
  • 2012-01-17 Sold (Public Records) $50,000 Public Records

Property tax history

-2.4%/yr

Latest (2025): $130 · -5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…