CashFlowRE
Sign in Sign up
101 Lincoln Ave Unit 1R 🏢 Co-op
C Composite 55.07
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 +18.0/30.0
  • ARV discount +8.3/15.0
  • Schools +6.3/10.0
  • DSCR +5.6/10.0
  • 1% rule +5.0/10.0
  • Livability +4.2/5.0
  • Condition / age +4.0/5.0
  • Rent growth +3.7/5.0
  • Appreciation +0.0/10.0

$340,000

101 Lincoln Ave Unit 1R · Mineola, NY 11501
1 bd · 1.0 ba · 850 sqft · Condo · 65 Days on market
Built 1969 Good condition

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

Listing remarks MLS

Sponsor unit, no board approval needed. newly renovated 1 bedroom apartment with private balcony. Renovated granite kitchen with stainless steel appliances and marble bathroom. This spacious unit offers ample living space and generous closet storage. Conveniently located near the LIRR, hospital, restaurants and other local amenities, providing easy access to transportation. located on a quiet dead end street. must be owner occupied for a min. of 2 years.

Key facts

  • Built 1969
  • Listed 64 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏢 Co-op / cooperative unit. The $340,000 price buys shares in the cooperative corporation, not the real estate itself — so it isn't comparable to a fee-simple sale price, and the cashflow / cap-rate / 1%-rule cards below (which assume you own the property and can rent it out) don't apply here. Expect board approval and a monthly maintenance fee on top of the price.

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath condo listed at $340k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $236 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $339k (0.4% below list).
  • Recommended offer: $320k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 3.7% in Mineola — 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 83/100 on livability (#58 in NY, #868 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+; Watch: cost of living F.
  • Mineola Union Free School District (suburban): math 71% / reading 69% proficiency, ranked #113 of 590 in NY (top 19%) — strong family-tenant draw, lease renewals of 3-5y typical; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+4.9%/yr); 95 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 824 units permitted in Nassau County in 2024 (153 in 5+ unit buildings).

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.
  • Nassau County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($320k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: major flood risk; major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $319,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 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 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.00%
Cap rate
7.32%
Cash-on-cash
3.68%
DSCR
1.16
GRM
8.4

CMA / ARV

ARV (median comp)
$346,518
List price
$340,000
Delta
-1.88%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.88% rent growth · sell at horizon

5-year hold
IRR
-9.4%
Equity multiple
0.65×
Total profit
$-33,420
Equity at exit
$50,695
10-year hold
IRR
2.5%
Equity multiple
1.19×
Total profit
$18,535
Equity at exit
$29,397

Cash invested: $95,200 (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 11501

Rents YoY
4.9%
Active inventory
95
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$3,388 high interval (Pro) →
Mortgage (P&I)
$1,783
Tax est. 1.5%
$425 /mo · $5,100/yr
Insurance
$142
Flood insurance flood zone
−$56 /mo · $666/yr
HOA est. from 1 same-building comp
$35
Vacancy / Maint / Mgmt
$711
Net cashflow
$236

Break-even live

Break-even rent $3,089
Max offer price $340,000
Occupancy floor 88%

Sensitivity live

Price -10% $471 -5% $354 +0% $236 +5% $119 +10% $1
Rent -10% $-32 -5% $102 +0% $236 +5% $370 +10% $504
Rate -1.0pp $407 -0.5pp $323 base $236 +0.5pp $148 +1.0pp $58

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
$85,000
Closing costs
$10,200
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.

Rent comps 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 Lincoln Ave Apt 14A Mineola, NY 1.0 1.0 900 $2,998 $3.33 25d 1 0.02mi
101 Jackson Ave Unit 2G Mineola, NY 2.0 1.0 969 $3,250 $3.35 25d 1 0.05mi
203 Willis Ave Apt 3E Mineola, NY 1.0 1.0 650 $2,200 $3.38 44d 1 0.10mi
101 Clinton Ave Unit 1G Mineola, NY 1.0 1.0 750 $2,500 $3.33 44d 1 0.11mi
160 Garfield Ave Unit 1 Mineola, NY 2.0 1.0 1000 $3,450 $3.45 14d 1 0.16mi
116 Searing Ave Unit PHN418 Mineola, NY 1.0 1.0 831 $4,215 $5.07 6d 1 0.16mi
116 Searing Ave Unit N322 Mineola, NY 2.0 2.0 1100 $4,435 $4.03 3d 1 0.16mi
101 Searing Ave Unit 301 Mineola, NY 1.0 1.0 1093 $4,600 $4.21 44d 1 0.18mi
101 Searing Ave Unit 210 Mineola, NY 1.0 1.0 1085 $4,900 $4.52 44d 1 0.18mi
101 Searing Ave Unit 502 Mineola, NY 1.0 1.0 998 $4,400 $4.41 12d 1 0.18mi
119 Searing Ave Mineola, NY 2.0 1.0–2.0 946 $4,028 $4.26 0d 13 0.18mi
269 Willis Ave Unit N Mineola, NY 1.0 1.0 750 $2,500 $3.33 14d 1 0.20mi
147 Main St Unit 3B Mineola, NY 1.0 1.0 1100 $3,300 $3.00 44d 1 0.27mi
78 Roslyn Rd Unit 202 Mineola, NY 1.0 1.0 1050 $2,950 $2.81 5d 1 0.34mi
162 2nd St Unit 4 Mineola, NY 2.0 1.0 750 $3,600 $4.80 13d 1 0.34mi
1 3rd St Unit 1033 Mineola, NY 1.0 1.0 700 $3,900 $5.57 44d 1 0.48mi
1 3rd St Unit 921 Mineola, NY 1.0 1.0 700 $3,750 $5.36 44d 1 0.48mi
140 Old Country Rd Mineola, NY 1.0–2.0 1.0–2.0 917 $3,609 $3.94 0d 12 0.51mi
1 3rd Ave Mineola, NY 1.0–2.0 1.0–2.0 1140 $4,550 $3.99 0d 5 0.58mi
93 Lehigh St Williston Park, NY 1.0 1.0 800 $2,300 $2.88 44d 1 1.16mi
666 Willis Ave Williston Park, NY 2.0 1.0 700 $2,675 $3.82 25d 1 1.20mi
725 Willis Ave Unit 12B Williston Park, NY 2.0 1.0 900 $3,200 $3.56 44d 1 1.33mi
365 Stewart Ave Garden City, NY 1.0–2.0 1.0–2.0 1034 $3,220 $3.11 0d 1 1.36mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 17 events

  1. 2026-06-21
    days on market $340,000 Active 65 DOM
  2. 2026-06-18
    days on market $340,000 Active 62 DOM
  3. 2026-06-17
    days on market $340,000 Active 61 DOM
  4. 2026-06-16
    days on market $340,000 Active 60 DOM
  5. 2026-06-15
    days on market $340,000 Active 59 DOM
  6. 2026-06-13
    days on market $340,000 Active 57 DOM
  7. 2026-06-13
    days on market $340,000 Active 56 DOM
  8. 2026-06-09
    days on market $340,000 Active 53 DOM
  9. 2026-06-08
    days on market $340,000 Active 52 DOM
  10. 2026-06-07
    days on market $340,000 Active 51 DOM
  11. 2026-06-04
    days on market $340,000 Active 48 DOM
  12. 2026-06-03
    days on market $340,000 Active 47 DOM
  13. 2026-06-02
    days on market $340,000 Active 46 DOM
  14. 2026-06-01
    days on market $340,000 Active 45 DOM
  15. 2026-05-31
    days on market $340,000 Active 44 DOM
  16. 2026-04-18
    listed $340,000 Active 461-char remark
    Show marketing remark (461 chars)

    Sponsor unit, no board approval needed. newly renovated 1 bedroom apartment with private balcony. Renovated granite kitchen with stainless steel appliances and marble bathroom. This spacious unit offers ample living space and generous closet storage. Conveniently located near the LIRR, hospital, restaurants and other local amenities, providing easy access to transportation. located on a quiet dead end street. must be owner occupied for a min. of 2 years.

  17. 2026-04-15
    historical $340,000 461-char remark
    Show marketing remark (461 chars)

    Sponsor unit, no board approval needed. newly renovated 1 bedroom apartment with private balcony. Renovated granite kitchen with stainless steel appliances and marble bathroom. This spacious unit offers ample living space and generous closet storage. Conveniently located near the LIRR, hospital, restaurants and other local amenities, providing easy access to transportation. located on a quiet dead end street. must be owner occupied for a min. of 2 years.

ⓘ 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 7/10 Severe FEMA zone X (unshaded) · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 8 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
$40,653
− Mortgage interest
−$19,045
− Property taxes
−$5,100
− Insurance
−$2,366
− Repairs & maintenance
−$3,252
− Management
−$3,252
− HOA
−$420
− Depreciation
−$9,891
Taxable loss
−$2,674
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$642
After-tax cash flow
$3,475/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.

Condition & rehab AI · 8 photos

Good 80/100 Cosmetic rehab

This newly renovated 1-bedroom apartment is in excellent condition with modern finishes and ample space. It's located in a quiet area with easy access to amenities and transportation.

Value-add opportunities

  • Both paint exterior — enhances curb appeal and value
  • Both landscaping — improves curb appeal and rental value
  • Resale replace old appliances — modernizes kitchen and appeals to buyers

Renovation cost estimate screening

Value-add ROI direction

  • Both paint exterior — enhances curb appeal and value
  • Both landscaping — improves curb appeal and rental value
  • Resale replace old appliances — modernizes kitchen and appeals to buyers

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Mineola Union Free School District
NCES district ID
3619500
Math proficiency
71% ▲ 5.00%
Reading proficiency
69% ▲ 8.00%
Median HH income
$84,012
Composite
62.64/100
National rank
#676
State rank
#113 of 590 in NY

Livability — Mineola

Score
83/100
State rank
#58
US rank
#868

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mineola, NY
County
Nassau County · 653,051 people
City population
21,641
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
21,641
Household income
$137,665
Rent vs Own
31.3% rent · 68.7% own
Severe rent burden
489.0

Population outlook (Nassau County) Hauer SSP2

Today (2025)
1,409,302 people
By 2030
1,431,482 · +1.6%
By 2040
1,471,607 · +4.4%
By 2050
1,502,845 · +6.6%
By 2075
1,575,403 · +11.8%
By 2100
1,554,356 · +10.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 63% Hispanic / Latino 16% Asian 14% Two or more races 10% Black 2%
Hispanic origin (detail)
Puerto Rican 2% Dominican 3%
Common ancestry
Russian 6% Romanian 6% Scotch-Irish 2%
Foreign-born
29% · Canada, China, South Korea
Languages at home
62% English-only · Other Indo-European 12% Spanish 11% Chinese 5%

Political lean MEDSL · Nassau

2024 margin
Toss-up / Even · D 47.9% · R 52.1%
2008→2024 swing
-12.6pp toward R · 2008: 8.4pp · 2024: -4.2pp
All cycles
2024: R+4.2 2020: D+9.5 2016: D+5.3 2012: D+6.7 2008: D+8.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -600.19%
Current HPI
327.4674
Rent YoY
▲ 4.88%
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

Price history

+0.0% since first listed
2 events — show timeline
  • 2026-04-18 Listed $340,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-04-15 Coming Soon $340,000 OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…