CashFlowRE
Sign in Sign up
7345 210th St Unit 6D
D Composite 40.95
Why this score? — see what drove the D 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 +11.1/30.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Rent growth +4.6/5.0
  • Livability +3.8/5.0
  • 1% rule +3.2/10.0
  • DSCR +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$285,000

7345 210th St Unit 6D · New York, NY 11364
1 bd · 1.0 ba · 700 sqft · Condo · 17 Days on market
Built 1952

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Must See Prime Park Local Super Sunny Full Full Reno Stunning Beauty!!! Marble Floors, Stainless Appliances, New Bath, Hardwood Floors, Top Floor, Indoor Parking Is Available, Olympic Size Pool, Tennis Courts, Exercise Club, Reading Club, 24 Hour Secuirty, Additional information: Appearance:Excellent,ExterioFeatures:Tennis,Interior Features:Combo Kitchen,Lr/Dr

Key facts

  • Separate kitchen
  • Tennis courts
  • Pool

Tags

TOP-FLOORSEPARATE KITCHENFULL-AMENITY COMMUNITYPOOLGYMTENNIS COURTS

Property features AI

Finance

  • HOA & community: Cooperative ownership

Exterior

  • Parking: Assigned parking (parking fee applies)
  • Utilities: Con-Edison electric service; Public sewer; Cable connected; Electricity connected; Natural gas connected; Water connected
  • Home design: Stock cooperative
  • Construction: Brick exterior
  • Exterior features: Brick construction; Not waterfront

Interior

  • Kitchen: Cooktop; Gas cooktop; Dishwasher; Microwave; Refrigerator
  • Bedrooms: Entry level: 1
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Wall/window air conditioning units
  • Interior features: Ceiling fans; Elevator access; Formal dining area; High-speed internet; Primary bathroom; Quartz/Quartzite counters; Built-in speakers
  • Laundry & utility: Dedicated laundry room

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/1.0-bath condo listed at $285k.

Deal economics

  • At list price, monthly cash flow is $-114 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $268k (5.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $235k (17.6% below list).
  • Recommended offer: $235k (17.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% 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 (+8.5%/yr); 248 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); solid renter incomes; 5,302 units permitted in Queens County in 2024 (4,918 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 $9k of value loss. Plan a longer hold.
  • Queens County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y ago; this cycle's ask is 8% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $175k; list at $285k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $234,860 (17.6% 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. Built in 1952 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  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
0.82%
Cap rate
5.81%
Cash-on-cash
-1.72%
DSCR
0.92
GRM
10.1

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
-13.7%
Equity multiple
0.49×
Total profit
$-41,007
Equity at exit
$42,494
10-year hold
IRR
1.7%
Equity multiple
1.14×
Total profit
$11,563
Equity at exit
$24,642

Cash invested: $79,800 (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.

ZIP-level market 11364

Rents YoY
8.5%
Active inventory
248
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,349 high interval (Pro) →
Mortgage (P&I)
$1,495
Tax est. 1.5%
$356 /mo · $4,275/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$493
Net cashflow
$-114

Break-even live

Break-even rent $2,493
Max offer price $268,478
Occupancy floor 100%

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
$71,250
Closing costs
$8,550
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5839 196th Pl Fresh Meadows, NY 2.0 1.0 750 $2,750 $3.67 24d 1 0.96mi
73-49 188th St Unit 2 Flushing, NY 1.0 1.0 650 $2,000 $3.08 24d 1 1.09mi
8827 208th St Queens Village, NY 1.0 1.0 640 $1,900 $2.97 24d 1 1.18mi
8737 Marengo St #1 Hollis, NY 1.0 1.0 720 $1,950 $2.71 11d 1 1.21mi
67-05H 186th Ln Fresh Meadows, NY 2.0 1.0 700 $3,100 $4.43 24d 1 1.23mi

HOA detail condo

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

Listing history 8 events

  1. 2026-04-16
    status Pending
  2. 2026-03-31
    price $285,000
  3. 2026-03-30
    listed $265,000 Active
  4. 2016-02-25
    soldstatus $175,000 363-char remark
    Show marketing remark (256 chars)

    Must See Prime Park Local Super Sunny Full Full Reno Stunning Beauty!!! Marble Floors, Stainless Appliances, New Bath, Hardwood Floors, Top Floor, Indoor Parking Is Available, Olympic Size Pool, Tennis Courts, Exercise Club, Reading Club, 24 Hour Secuirty

  5. 2016-02-25
    soldstatus $175,000 Closed 256-char remark
    Show marketing remark (256 chars)

    Must See Prime Park Local Super Sunny Full Full Reno Stunning Beauty!!! Marble Floors, Stainless Appliances, New Bath, Hardwood Floors, Top Floor, Indoor Parking Is Available, Olympic Size Pool, Tennis Courts, Exercise Club, Reading Club, 24 Hour Secuirty

  6. 2015-11-05
    status Under Contract 256-char remark
    Show marketing remark (256 chars)

    Must See Prime Park Local Super Sunny Full Full Reno Stunning Beauty!!! Marble Floors, Stainless Appliances, New Bath, Hardwood Floors, Top Floor, Indoor Parking Is Available, Olympic Size Pool, Tennis Courts, Exercise Club, Reading Club, 24 Hour Secuirty

  7. 2015-10-07
    listed $178,888 New 256-char remark
    Show marketing remark (363 chars)

    Must See Prime Park Local Super Sunny Full Full Reno Stunning Beauty!!! Marble Floors, Stainless Appliances, New Bath, Hardwood Floors, Top Floor, Indoor Parking Is Available, Olympic Size Pool, Tennis Courts, Exercise Club, Reading Club, 24 Hour Secuirty, Additional information: Appearance:Excellent,ExterioFeatures:Tennis,Interior Features:Combo Kitchen,Lr/Dr

  8. 2015-10-07
    listed $178,888 363-char remark
    Show marketing remark (363 chars)

    Must See Prime Park Local Super Sunny Full Full Reno Stunning Beauty!!! Marble Floors, Stainless Appliances, New Bath, Hardwood Floors, Top Floor, Indoor Parking Is Available, Olympic Size Pool, Tennis Courts, Exercise Club, Reading Club, 24 Hour Secuirty, Additional information: Appearance:Excellent,ExterioFeatures:Tennis,Interior Features:Combo Kitchen,Lr/Dr

ⓘ 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) · 71% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥97°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 6 unhealthy d/yr today · 6 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
$28,183
− Mortgage interest
−$15,964
− Property taxes
−$4,275
− Insurance
−$1,425
− Repairs & maintenance
−$2,255
− Management
−$2,255
− Depreciation
−$8,291
Taxable loss
−$6,281
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,508
After-tax cash flow
$137/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
Queens County · 1,914,869 people
City population
7,731,280
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
35,276
Household income
$98,359
Rent vs Own
29.4% rent · 70.6% own
Severe rent burden
1288.0

Population outlook (Queens County) Hauer SSP2

Today (2025)
2,546,320 people
By 2030
2,643,059 · +3.8%
By 2040
2,815,563 · +10.6%
By 2050
2,944,423 · +15.6%
By 2075
3,123,338 · +22.7%
By 2100
3,098,688 · +21.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Asian 50% White 29% Hispanic / Latino 15% Two or more races 7% Black 2%
Hispanic origin (detail)
Puerto Rican 3% Dominican 2%
Common ancestry
Romanian 2% Scotch-Irish 2% Lithuanian 1%
Foreign-born
44% · China, South Korea, Canada
Languages at home
41% English-only · Chinese 30% Spanish 9% Korean 8%

Political lean MEDSL · Queens

2024 margin
Strong D (+24.6) · D 62.3% · R 37.7%
2008→2024 swing
-26.2pp toward R · 2008: 50.8pp · 2024: 24.6pp
All cycles
2024: D+24.6 2020: D+45.2 2016: D+53.4 2012: D+58.5 2008: D+50.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -179.50%
Current HPI
242.5386
Rent YoY
▲ 8.47%
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

+59.3% since first listed
8 events — show timeline
  • 2026-04-16 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-03-31 Price Changed $285,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-03-30 Listed $265,000 OneKey® MLS as Distributed by MLS Grid
  • 2016-02-25 Sold (MLS) $175,000 OneKey® MLS as Distributed by MLS Grid
  • 2016-02-25 Sold (MLS) $175,000 MLSLI
  • 2015-11-05 Pending MLSLI
  • 2015-10-07 Listed $178,888 MLSLI
  • 2015-10-07 Listed $178,888 OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…