CashFlowRE
Sign in Sign up
1165 E 54th St Unit 4G 🏢 Co-op
F Composite 34.31
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +5.4/30.0
  • 1% rule +5.2/10.0
  • Rent growth +5.0/5.0
  • Schools +5.0/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$289,000

1165 E 54th St Unit 4G · New York, NY 11234
2 bd · 1.0 ba · 837 sqft · Condo · 61 Days on market
Built 1966

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

Listing remarks MLS

Come See this Beautifully Updated Co-op Apartment in the Flatlands neighborhood of Brooklyn. This Charming Unit Features a Large Living Room, 2 Bedrooms, 1 Full Bathroom, and a Gorgeous Kitchen equipped with Stainless Steel appliances. Complete with Closets, Hardwood Floors, Wall Mounted AC's, and Beautiful Lighting throughout. Subletting allowed for 1 Year Term, after 2 Years of Ownership, subject to board approval. In Close Proximity to the BM1, B46, B47, B82 Buses, Shopping & Dining Options. A Must See, Present All Offers!

Key facts

  • On-site laundry room
  • Renovated kitchen
  • Updated cabinetry

Tags

RENOVATED KITCHENUPDATED CABINETRYOPEN-CONCEPT LIVINGLANDSCAPED OUTDOOR AREASON-SITE LAUNDRY ROOMIN-WALL AIR CONDITIONING UNITS

Property features AI

Finance

  • Other: Common interest: Planned development
  • HOA & community: Association: AKAM MANAGEMENT; Association fee covers air conditioning, common area maintenance, electricity, exterior maintenance, gas, grounds care, heat, hot water, sewer, snow removal, trash, water and other services

Exterior

  • Parking: Assigned parking (1 space) with $165 fee; Has garage
  • Security: Building security; Intercom system
  • Utilities: PSEG electric; Natural gas available and connected; Public sewer; Water available and connected; Electricity available and connected; Sewer connected; Trash collection (private)
  • Home design: Stock cooperative; Updated/remodeled condition; Between 3rd and 5th floors; One level unit; Six-story building; Entry level: 4
  • Construction: Brick construction; Concrete perimeter foundation
  • Exterior features: Courtyard; Front and rear sprinklers; Private lot setting; Near public transit, schools, and shops; Curbs and sidewalks

Interior

  • Kitchen: Dishwasher; Gas oven; Refrigerator; Stainless steel appliances; ENERGY STAR qualified appliances
  • Bedrooms: Located on 4th floor
  • Flooring: Wood floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating; Forced air heating; Wall/window air conditioning units
  • Interior features: Entrance foyer; High ceilings; Natural woodwork; Open kitchen; Blinds; Accessible approach with ramp; Outdoor space (building/common)
  • Laundry & utility: Laundry in common area

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏢 Co-op / cooperative unit. The $289,000 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 2-bed/1.0-bath condo listed at $289k.

Deal economics

  • At list price, monthly cash flow is $-635 ($-8k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $289k).
  • Recommended offer: $272k (6.0% below list) — sets the bar for market timing.
  • Cap rate 3.7% 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.
  • Zoned schools: Elm Tree Elementary School (math 27% / reading 52%, grade F, #1,444 of 2,108 statewide, top 71%, 806 students, 94% FRL); Jhs 383 Philippa Schuyler (math 32% / reading 67%, grade C, #280 of 729 statewide, top 40%, 822 students, 85% FRL); Midwood High School (math 94% / reading 96%, grade A+, #83 of 1,100 statewide, top 8%, 4,062 students, 73% FRL).
  • Market conditions: Rents rising fast (+16.2%/yr); 461 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 10,063 units permitted in Kings County in 2024 (9,789 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($97k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($272k) is reasonable based on typical stale-listing flexibility.
  • 24 sale attempts since 29y 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.
  • Current owner paid $250k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 33% of rent.
  • Climate carrying-cost: major wind risk, 65% 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 $271,660 (6.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  3. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  10. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  11. 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.
  12. 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.
  13. 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
1.02%
Cap rate
3.66%
Cash-on-cash
-9.41%
DSCR
0.58
GRM
8.2

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
-24.2%
Equity multiple
0.12×
Total profit
$-71,049
Equity at exit
$43,091
10-year hold
IRR
-5.9%
Equity multiple
0.50×
Total profit
$-40,446
Equity at exit
$24,987

Cash invested: $80,920 (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.

ZIP-level market 11234

Rents YoY
16.2%
Active inventory
461
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,947 medium interval (Pro) →
Mortgage (P&I)
$1,516
Tax est. 1.5%
$361 /mo · $4,335/yr
Insurance
$120
HOA est. from 2 same-building comps
$966
Vacancy / Maint / Mgmt
$619
Net cashflow
$-635

Break-even live

Break-even rent $3,751
Max offer price $197,140
Occupancy floor

Sensitivity live

Price -10% $-435 -5% $-535 +0% $-635 +5% $-735 +10% $-835
Rent -10% $-868 -5% $-751 +0% $-635 +5% $-518 +10% $-402
Rate -1.0pp $-489 -0.5pp $-561 base $-635 +0.5pp $-710 +1.0pp $-786

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
$72,250
Closing costs
$8,670
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1455 Royce St Unit 1H Brooklyn, NY 3.0 2.0 1113 $3,700 $3.32 26d 1 0.92mi

HOA detail condo

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

Listing history 50 events

  1. 2026-06-21
    days on market $289,000 Active 61 DOM
  2. 2026-06-18
    days on market $289,000 Active 58 DOM
  3. 2026-06-17
    days on market $289,000 Active 57 DOM
  4. 2026-06-16
    days on market $289,000 Active 56 DOM
  5. 2026-06-15
    days on market $289,000 Active 55 DOM
  6. 2026-06-13
    days on market $289,000 Active 53 DOM
  7. 2026-06-10
    days on market $289,000 Active 49 DOM
  8. 2026-06-08
    days on market $289,000 Active 48 DOM
  9. 2026-06-08
    days on market $289,000 Active 47 DOM
  10. 2026-06-04
    days on market $289,000 Active 44 DOM
  11. 2026-06-03
    days on market $289,000 Active 43 DOM
  12. 2026-06-01
    days on market $289,000 Active 41 DOM
  13. 2026-05-31
    days on market $289,000 Active 40 DOM
  14. 2026-04-17
    listed $289,000 Active
  15. 2023-01-13
    soldstatus $250,000 Sold 535-char remark
    Show marketing remark (535 chars)

    Come See this Beautifully Updated Co-op Apartment in the Flatlands neighborhood of Brooklyn. This Charming Unit Features a Large Living Room, 2 Bedrooms, 1 Full Bathroom, and a Gorgeous Kitchen equipped with Stainless Steel appliances. Complete with Closets, Hardwood Floors, Wall Mounted AC's, and Beautiful Lighting throughout. Subletting allowed for 1 Year Term, after 2 Years of Ownership, subject to board approval. In Close Proximity to the BM1, B46, B47, B82 Buses, Shopping & Dining Options. A Must See, Present All Offers!

  16. 2023-01-13
    soldstatus $250,000 Closed 535-char remark
    Show marketing remark (535 chars)

    Come See this Beautifully Updated Co-op Apartment in the Flatlands neighborhood of Brooklyn. This Charming Unit Features a Large Living Room, 2 Bedrooms, 1 Full Bathroom, and a Gorgeous Kitchen equipped with Stainless Steel appliances. Complete with Closets, Hardwood Floors, Wall Mounted AC's, and Beautiful Lighting throughout. Subletting allowed for 1 Year Term, after 2 Years of Ownership, subject to board approval. In Close Proximity to the BM1, B46, B47, B82 Buses, Shopping & Dining Options. A Must See, Present All Offers!

  17. 2022-10-28
    status Pending 535-char remark
    Show marketing remark (535 chars)

    Come See this Beautifully Updated Co-op Apartment in the Flatlands neighborhood of Brooklyn. This Charming Unit Features a Large Living Room, 2 Bedrooms, 1 Full Bathroom, and a Gorgeous Kitchen equipped with Stainless Steel appliances. Complete with Closets, Hardwood Floors, Wall Mounted AC's, and Beautiful Lighting throughout. Subletting allowed for 1 Year Term, after 2 Years of Ownership, subject to board approval. In Close Proximity to the BM1, B46, B47, B82 Buses, Shopping & Dining Options. A Must See, Present All Offers!

  18. 2022-10-28
    status Pending 535-char remark
    Show marketing remark (535 chars)

    Come See this Beautifully Updated Co-op Apartment in the Flatlands neighborhood of Brooklyn. This Charming Unit Features a Large Living Room, 2 Bedrooms, 1 Full Bathroom, and a Gorgeous Kitchen equipped with Stainless Steel appliances. Complete with Closets, Hardwood Floors, Wall Mounted AC's, and Beautiful Lighting throughout. Subletting allowed for 1 Year Term, after 2 Years of Ownership, subject to board approval. In Close Proximity to the BM1, B46, B47, B82 Buses, Shopping & Dining Options. A Must See, Present All Offers!

  19. 2022-08-12
    price $250,000 535-char remark
    Show marketing remark (535 chars)

    Come See this Beautifully Updated Co-op Apartment in the Flatlands neighborhood of Brooklyn. This Charming Unit Features a Large Living Room, 2 Bedrooms, 1 Full Bathroom, and a Gorgeous Kitchen equipped with Stainless Steel appliances. Complete with Closets, Hardwood Floors, Wall Mounted AC's, and Beautiful Lighting throughout. Subletting allowed for 1 Year Term, after 2 Years of Ownership, subject to board approval. In Close Proximity to the BM1, B46, B47, B82 Buses, Shopping & Dining Options. A Must See, Present All Offers!

  20. 2022-08-12
    price $250,000 535-char remark
    Show marketing remark (535 chars)

    Come See this Beautifully Updated Co-op Apartment in the Flatlands neighborhood of Brooklyn. This Charming Unit Features a Large Living Room, 2 Bedrooms, 1 Full Bathroom, and a Gorgeous Kitchen equipped with Stainless Steel appliances. Complete with Closets, Hardwood Floors, Wall Mounted AC's, and Beautiful Lighting throughout. Subletting allowed for 1 Year Term, after 2 Years of Ownership, subject to board approval. In Close Proximity to the BM1, B46, B47, B82 Buses, Shopping & Dining Options. A Must See, Present All Offers!

  21. 2022-07-19
    listed $268,000 Active 535-char remark
    Show marketing remark (535 chars)

    Come See this Beautifully Updated Co-op Apartment in the Flatlands neighborhood of Brooklyn. This Charming Unit Features a Large Living Room, 2 Bedrooms, 1 Full Bathroom, and a Gorgeous Kitchen equipped with Stainless Steel appliances. Complete with Closets, Hardwood Floors, Wall Mounted AC's, and Beautiful Lighting throughout. Subletting allowed for 1 Year Term, after 2 Years of Ownership, subject to board approval. In Close Proximity to the BM1, B46, B47, B82 Buses, Shopping & Dining Options. A Must See, Present All Offers!

  22. 2022-07-19
    listed $268,000 Active 535-char remark
    Show marketing remark (535 chars)

    Come See this Beautifully Updated Co-op Apartment in the Flatlands neighborhood of Brooklyn. This Charming Unit Features a Large Living Room, 2 Bedrooms, 1 Full Bathroom, and a Gorgeous Kitchen equipped with Stainless Steel appliances. Complete with Closets, Hardwood Floors, Wall Mounted AC's, and Beautiful Lighting throughout. Subletting allowed for 1 Year Term, after 2 Years of Ownership, subject to board approval. In Close Proximity to the BM1, B46, B47, B82 Buses, Shopping & Dining Options. A Must See, Present All Offers!

  23. 2019-11-05
    price $200,000
  24. 2019-11-05
    price $199,000
  25. 2019-05-31
    historical Permanently Off Market
  26. 2019-05-31
    status Active
  27. 2019-05-30
    historical Permanently Off Market
  28. 2019-05-30
    status Active
  29. 2019-05-30
    historical Permanently Off Market
  30. 2019-05-30
    status Active
  31. 2019-05-30
    historical Permanently Off Market
  32. 2019-05-30
    status Active
  33. 2019-05-30
    historical Permanently Off Market
  34. 2019-05-30
    status Active
  35. 2019-05-30
    historical Permanently Off Market
  36. 2019-05-30
    status Active
  37. 2019-05-30
    historical Permanently Off Market
  38. 2019-05-30
    status Active
  39. 2019-05-30
    historical Permanently Off Market
  40. 2019-05-30
    status Active
  41. 2019-05-30
    historical Permanently Off Market
  42. 2019-05-30
    status Active
  43. 2019-05-30
    historical Permanently Off Market
  44. 2019-05-30
    status Active
  45. 2019-05-29
    historical Permanently Off Market
  46. 2019-05-29
    status Active
  47. 2019-05-29
    historical Permanently Off Market
  48. 2019-05-29
    status Active
  49. 2019-05-29
    historical Permanently Off Market
  50. 2019-05-29
    status Active

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 65% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 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
$35,368
− Mortgage interest
−$16,188
− Property taxes
−$4,335
− Insurance
−$1,445
− Repairs & maintenance
−$2,829
− Management
−$2,829
− HOA
−$11,592
− Depreciation
−$8,407
Taxable loss
−$12,259
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,942
After-tax cash flow
$-4,676/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)
83,187
Household income
$97,479
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
2384.0

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 0.69)
Race & ethnicity
Black 42% White 35% Hispanic / Latino 10% Asian 8% Two or more races 7%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Hispanic 8% Scotch-Irish 3% Romanian 2%
Foreign-born
35% · Canada, China, Mexico
Languages at home
65% English-only · French/Haitian/Cajun 9% Spanish 7% Russian/Polish/Slavic 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
▼ -667.47%
Current HPI
318.0416
Rent YoY
▲ 16.21%
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

+681.1% since first listed
56 events — show timeline
  • 2026-04-17 Listed $289,000 OneKey® MLS as Distributed by MLS Grid
  • 2023-01-13 Sold (MLS) $250,000 OneKey® MLS as Distributed by MLS Grid
  • 2023-01-13 Sold (MLS) $250,000 BNYMLS
  • 2022-10-28 Pending OneKey® MLS as Distributed by MLS Grid
  • 2022-10-28 Pending BNYMLS
  • 2022-08-12 Price Changed $250,000 BNYMLS
  • 2022-08-12 Price Changed $250,000 OneKey® MLS as Distributed by MLS Grid
  • 2022-07-19 Listed $268,000 OneKey® MLS as Distributed by MLS Grid
  • 2022-07-19 Listed $268,000 BNYMLS
  • 2019-11-05 Price Changed $200,000 BNYMLS
  • 2019-11-05 Price Changed $199,000 BNYMLS
  • 2019-05-31 Delisted RLS at REBNY
  • 2019-05-31 Relisted RLS at REBNY
  • 2019-05-30 Delisted RLS at REBNY
  • 2019-05-30 Relisted RLS at REBNY
  • 2019-05-30 Delisted RLS at REBNY
  • 2019-05-30 Relisted RLS at REBNY
  • 2019-05-30 Delisted RLS at REBNY
  • 2019-05-30 Relisted RLS at REBNY
  • 2019-05-30 Delisted RLS at REBNY
  • 2019-05-30 Relisted RLS at REBNY
  • 2019-05-30 Delisted RLS at REBNY
  • 2019-05-30 Relisted RLS at REBNY
  • 2019-05-30 Delisted RLS at REBNY
  • 2019-05-30 Relisted RLS at REBNY
  • 2019-05-30 Delisted RLS at REBNY
  • 2019-05-30 Relisted RLS at REBNY
  • 2019-05-30 Delisted RLS at REBNY
  • 2019-05-30 Relisted RLS at REBNY
  • 2019-05-30 Delisted RLS at REBNY
  • 2019-05-30 Relisted RLS at REBNY
  • 2019-05-29 Delisted RLS at REBNY
  • 2019-05-29 Relisted RLS at REBNY
  • 2019-05-29 Delisted RLS at REBNY
  • 2019-05-29 Relisted RLS at REBNY
  • 2019-05-29 Delisted RLS at REBNY
  • 2019-05-29 Relisted RLS at REBNY
  • 2019-05-29 Delisted RLS at REBNY
  • 2019-05-29 Relisted RLS at REBNY
  • 2019-05-29 Delisted RLS at REBNY
  • 2019-05-29 Relisted RLS at REBNY
  • 2019-05-29 Delisted RLS at REBNY
  • 2019-05-29 Relisted RLS at REBNY
  • 2019-05-28 Delisted RLS at REBNY
  • 2019-05-28 Relisted RLS at REBNY
  • 2019-05-28 Delisted RLS at REBNY
  • 2019-04-02 Price Changed $175,000 BNYMLS
  • 2019-03-07 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2018-12-20 Listed $177,000 RLS at REBNY
  • 2018-12-20 Listed $177,000 RLS at REBNY
  • 2018-12-20 Price Changed $177,000 BNYMLS
  • 2018-11-19 Price Changed $170,000 BNYMLS
  • 2018-07-09 Pending OneKey® MLS as Distributed by MLS Grid
  • 2018-03-13 Listed $180,000 OneKey® MLS as Distributed by MLS Grid
  • 2017-09-01 Price Changed $169,000 BNYMLS
  • 1997-04-11 Listed $37,000 BNYMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…