CashFlowRE
Sign in Sign up
50 Sutton Pl S Unit 2D
D Composite 42.55
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).

  • ARV discount +7.5/15.0
  • Appreciation +7.5/10.0
  • 1% rule +6.3/10.0
  • Cash flow +5.4/30.0
  • Schools +5.0/10.0
  • Rent growth +4.7/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • DSCR +0.0/10.0

$555,000

50 Sutton Pl S Unit 2D · New York, NY 10022
1 bd · 1.5 ba · 1,038 sqft · Condo public records · 87 Days on market
Built 1956 $2323/mo HOA · 37% of rent ↓ 18% since listing

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

Listing remarks MLS

50 Sutton Place South is a white glove full-service luxury cooperative with 24-hour doorman and concierge services, supremely attentive resident manager, an elegant lobby, fitness center and garage. The co-op permits now 65% financing. 2% flip tax is payable by the buyer. Pet friendly too (with coop approval). Sutton Place is a peaceful River enclave right in the heart of Manhattan, with the Bridge nearby making for an easy commute out east or to Connecticut, and walkable to work for those working in midtown, the United Nations and the medical corridor just north of the Bridge. Easy access to the FDR Drive highway makes for a quick Uber ride to Wall Street. The location also offers close proximity to shopping at Whole Foods, Trader Joes and Midtown Catch, and excellent dining such as La Villetta, Mr. Chow’s, Morso and Bistro Vendome, which are neighborhood favorites. Sutton Place also has a number of “pocket parks” and you can enjoy a bike ride or stroll along the new adjacent East River Esplanade.

Key facts

  • Concierge services
  • Full time doorman
  • Modern kitchen

Tags

OVERSIZED WINDOWSMODERN KITCHENELEGANT MARBLE BATHROOMDEDICATED DRESSING ROOMFULL TIME DOORMANCONCIERGE SERVICES

Property features AI

Finance

  • Other: Pets policy: building allows pets (details vary)
  • HOA & community: Monthly association fee of $2,323; Building amenities include bike storage and elevators; 196 total units in the building

Exterior

  • Parking: Has garage
  • Home design: Condominium in a 22-story building; Entry level: 2nd floor; Zoned R10
  • Exterior features: Building courtyard; North exposure

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: 4 total rooms; Basement (other)
  • Laundry & utility: Building laundry facilities / other laundry setup

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 condo listed at $555k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-15k/yr) — negative.
  • To cash-flow at today's rent, offer at most $379k (31.7% below list).
  • Meets the 1% rule at list price ($6k rent vs $555k).
  • Recommended offer: $379k (31.7% below list) — sets the bar for cash-flow.
  • 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); Mark Twain Is 239 For The Gifted And Talented (math 90% / reading 96%, grade A+, #6 of 729 statewide, top 1%, 1,207 students, 44% 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 (+8.7%/yr); 715 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 4,467 units permitted in New York County in 2024 (4,463 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($172k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $31k of equity ($4k loan paydown + $28k appreciation (5.0% local appreciation)).
  • New York County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$50k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($522k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 7y 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

  • Watch-outs: HOA is 37% of rent; built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $379,062 (31.7% 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 87 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. Built in 1956 — 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
1.13%
Cap rate
3.66%
Cash-on-cash
-9.39%
DSCR
0.58
GRM
7.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.97% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
8.1%
Equity multiple
1.54×
Total profit
$84,024
Equity at exit
$313,402
10-year hold
IRR
12.9%
Equity multiple
3.60×
Total profit
$403,796
Equity at exit
$539,975

Cash invested: $155,400 (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 10022

Home prices YoY
2.4%
Rents YoY
8.7%
Active inventory
715
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$6,256 high interval (Pro) →
Mortgage (P&I)
$2,910
Tax est. 1.5%
$694 /mo · $8,325/yr
Insurance
$231
HOA
$2,323
Vacancy / Maint / Mgmt
$1,314
Net cashflow
$-1,216

Break-even live

Break-even rent $7,796
Max offer price $379,062
Occupancy floor

Sensitivity live

Price -10% $-832 -5% $-1,024 +0% $-1,216 +5% $-1,408 +10% $-1,599
Rent -10% $-1,710 -5% $-1,463 +0% $-1,216 +5% $-969 +10% $-722
Rate -1.0pp $-936 -0.5pp $-1,075 base $-1,216 +0.5pp $-1,360 +1.0pp $-1,506

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
$138,750
Closing costs
$16,650
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
412 E 55th St New York, NY 1.0 1.0 767 $5,250 $6.84 26d 1 0.06mi
420 E 54th St New York, NY 3.0 1.0–2.5 1018 $7,261 $7.13 0d 12 0.08mi
400 E 57th St New York, NY 1.0–2.0 1.0–2.0 1436 $4,950 $3.45 26d 3 0.14mi
400 E 57th St #2106 New York, NY 2.0 1.0–2.0 903 $6,610 $7.32 5d 3 0.15mi
959 1st Ave Unit 6X New York, NY 1.0 1.0 739 $6,000 $8.12 26d 1 0.17mi
300 E 57th St #1714 New York, NY 1.0 1.0 820 $5,800 $7.07 22d 1 0.26mi
323 E 51st St Unit 1024750P New York, NY 2.0–4.0 2.0–3.5 2093 $21,945 $10.48 1d 3 0.27mi
340 E 51st St New York, NY 2.0 1.0–2.0 791 $6,250 $7.90 5d 3 0.27mi
250 E 53rd St #403 New York, NY 1.0 1.0 823 $5,850 $7.11 26d 1 0.30mi
420 E 61st St Unit 1330815P New York, NY 2.0–3.0 2.0–3.0 1490 $11,424 $7.67 1d 2 0.31mi
300 E 51st St New York, NY 2.0 1.0–2.0 875 $6,365 $7.27 4d 3 0.31mi
227 E 57th St Unit 14C New York, NY 1.0 1.0 780 $4,750 $6.09 26d 1 0.34mi
885 Main St #705 New York, NY 2.0 2.0 1100 $4,800 $4.36 1d 1 0.37mi
885 Main St Unit 6B New York, NY 2.0 2.0 950 $5,300 $5.58 1d 1 0.37mi
250 E 49th St Unit 4A New York, NY 1.0 1.0 802 $6,400 $7.98 26d 1 0.41mi
252 E 61st St #638 New York, NY 1.0 1.0 666 $5,530 $8.30 4d 2 0.41mi
220 E 49th St Unit 1021974P New York, NY 2.0 1.0 742 $5,190 $6.99 17d 1 0.45mi
150 E 57th St New York, NY 5.0 1.0–7.5 2750 $10,504 $3.82 4d 5 0.46mi
301 E 63rd St New York, NY 2.0 1.0 975 $6,650 $6.82 6d 1 0.49mi
300 E 46th St New York, NY 2.0–3.0 1.0 716 $4,300 $6.00 26d 2 0.50mi
138 E 50th St New York, NY 2.0 2.0–2.5 1432 $13,650 $9.53 26d 1 0.52mi
220 E 63rd St #567 New York, NY 1.0 1.0 800 $6,460 $8.07 22d 1 0.52mi
360 E 65th St #1283 New York, NY 1.0–3.0 1.0–2.0 1059 $4,840 $4.57 5d 3 0.53mi
160 E 48th St New York, NY 3.0 1.0–2.0 878 $6,993 $7.96 5d 9 0.54mi
225 E 63rd St #1675 New York, NY 1.0 1.0 627 $5,230 $8.34 26d 2 0.54mi
400 E 66th St Unit 1016404P New York, NY 1.0–2.0 1.0–2.0 791 $10,597 $13.40 5d 2 0.56mi
117 E 57th St New York, NY 1.0 1.0 732 $5,975 $8.16 7d 2 0.56mi
304 E 65th St Unit 11C New York, NY 1.0 1.0 770 $5,450 $7.08 17d 1 0.56mi
220 E 65th St New York, NY 1.0 1.0 700 $5,950 $8.50 4d 1 0.57mi
135 E 47th St Unit 22F New York, NY 1.0 1.0 700 $7,500 $10.71 24d 1 0.58mi
279 E 44th St #894 New York, NY 1.0 1.0 950 $7,190 $7.57 8d 1 0.59mi
230 E 44th St #2165 New York, NY 1.0–2.0 1.0 568 $3,150 $5.54 26d 2 0.63mi
303 Park Ave #2203 New York, NY 1.0 1.5 796 $13,500 $16.96 9d 1 0.63mi
303 Park Ave #2321 New York, NY 1.0 1.5 808 $14,500 $17.95 9d 1 0.63mi
411 E 68th St Unit 1021976P New York, NY 2.0 1.0 893 $6,792 $7.61 24d 1 0.69mi
40-44 E 61st St Unit 15B New York, NY 2.0 2.0 1200 $15,000 $12.50 17d 1 0.71mi
403 E 69th St #1518 New York, NY 1.0–3.0 1.0 745 $3,990 $5.36 26d 3 0.73mi
1290 1st Ave #1499 New York, NY 2.0 1.0 671 $6,100 $9.09 4d 2 0.74mi
1310 2nd Ave Unit 1224958P New York, NY 1.0–2.0 1.0 699 $5,450 $7.80 4d 2 0.75mi
300 E 69th St Unit 1294661P New York, NY 2.0 1.0 839 $6,870 $8.19 22d 1 0.75mi

HOA detail condo

Monthly dues
$2,323 · $27,876/yr
Likely covers
gymdoorman
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 32 events

  1. 2026-06-21
    days on market $555,000 Active 87 DOM
  2. 2026-06-18
    days on market $555,000 Active 84 DOM
  3. 2026-06-17
    days on market $555,000 Active 83 DOM
  4. 2026-06-15
    days on market $555,000 Active 81 DOM
  5. 2026-06-13
    days on market $555,000 Active 79 DOM
  6. 2026-06-10
    days on market $555,000 Active 75 DOM
  7. 2026-06-08
    days on market $555,000 Active 74 DOM
  8. 2026-06-08
    days on market $555,000 Active 73 DOM
  9. 2026-06-04
    days on market $555,000 Active 70 DOM
  10. 2026-06-03
    days on market $555,000 Active 69 DOM
  11. 2026-06-01
    days on market $555,000 Active 67 DOM
  12. 2026-05-31
    days on market $555,000 Active 66 DOM
  13. 2026-03-27
    price $555,000 1031-char remark
    Show marketing remark (1031 chars)

    50 Sutton Place South is a white glove full-service luxury cooperative with 24-hour doorman and concierge services, supremely attentive resident manager, an elegant lobby, fitness center and garage. The co-op permits now 65% financing. 2% flip tax is payable by the buyer. Pet friendly too (with coop approval). Sutton Place is a peaceful River enclave right in the heart of Manhattan, with the Bridge nearby making for an easy commute out east or to Connecticut, and walkable to work for those working in midtown, the United Nations and the medical corridor just north of the Bridge. Easy access to the FDR Drive highway makes for a quick Uber ride to Wall Street. The location also offers close proximity to shopping at Whole Foods, Trader Joes and Midtown Catch, and excellent dining such as La Villetta, Mr. Chow’s, Morso and Bistro Vendome, which are neighborhood favorites. Sutton Place also has a number of “pocket parks” and you can enjoy a bike ride or stroll along the new adjacent East River Esplanade.

  14. 2026-03-26
    listed $555,000 Active
  15. 2025-08-21
    status Active 1031-char remark
    Show marketing remark (1031 chars)

    50 Sutton Place South is a white glove full-service luxury cooperative with 24-hour doorman and concierge services, supremely attentive resident manager, an elegant lobby, fitness center and garage. The co-op permits now 65% financing. 2% flip tax is payable by the buyer. Pet friendly too (with coop approval). Sutton Place is a peaceful River enclave right in the heart of Manhattan, with the Bridge nearby making for an easy commute out east or to Connecticut, and walkable to work for those working in midtown, the United Nations and the medical corridor just north of the Bridge. Easy access to the FDR Drive highway makes for a quick Uber ride to Wall Street. The location also offers close proximity to shopping at Whole Foods, Trader Joes and Midtown Catch, and excellent dining such as La Villetta, Mr. Chow’s, Morso and Bistro Vendome, which are neighborhood favorites. Sutton Place also has a number of “pocket parks” and you can enjoy a bike ride or stroll along the new adjacent East River Esplanade.

  16. 2025-08-21
    price $550,000 1031-char remark
    Show marketing remark (1031 chars)

    50 Sutton Place South is a white glove full-service luxury cooperative with 24-hour doorman and concierge services, supremely attentive resident manager, an elegant lobby, fitness center and garage. The co-op permits now 65% financing. 2% flip tax is payable by the buyer. Pet friendly too (with coop approval). Sutton Place is a peaceful River enclave right in the heart of Manhattan, with the Bridge nearby making for an easy commute out east or to Connecticut, and walkable to work for those working in midtown, the United Nations and the medical corridor just north of the Bridge. Easy access to the FDR Drive highway makes for a quick Uber ride to Wall Street. The location also offers close proximity to shopping at Whole Foods, Trader Joes and Midtown Catch, and excellent dining such as La Villetta, Mr. Chow’s, Morso and Bistro Vendome, which are neighborhood favorites. Sutton Place also has a number of “pocket parks” and you can enjoy a bike ride or stroll along the new adjacent East River Esplanade.

  17. 2025-07-22
    status Active 1031-char remark
    Show marketing remark (1031 chars)

    50 Sutton Place South is a white glove full-service luxury cooperative with 24-hour doorman and concierge services, supremely attentive resident manager, an elegant lobby, fitness center and garage. The co-op permits now 65% financing. 2% flip tax is payable by the buyer. Pet friendly too (with coop approval). Sutton Place is a peaceful River enclave right in the heart of Manhattan, with the Bridge nearby making for an easy commute out east or to Connecticut, and walkable to work for those working in midtown, the United Nations and the medical corridor just north of the Bridge. Easy access to the FDR Drive highway makes for a quick Uber ride to Wall Street. The location also offers close proximity to shopping at Whole Foods, Trader Joes and Midtown Catch, and excellent dining such as La Villetta, Mr. Chow’s, Morso and Bistro Vendome, which are neighborhood favorites. Sutton Place also has a number of “pocket parks” and you can enjoy a bike ride or stroll along the new adjacent East River Esplanade.

  18. 2025-05-12
    price $575,000 1031-char remark
    Show marketing remark (1031 chars)

    50 Sutton Place South is a white glove full-service luxury cooperative with 24-hour doorman and concierge services, supremely attentive resident manager, an elegant lobby, fitness center and garage. The co-op permits now 65% financing. 2% flip tax is payable by the buyer. Pet friendly too (with coop approval). Sutton Place is a peaceful River enclave right in the heart of Manhattan, with the Bridge nearby making for an easy commute out east or to Connecticut, and walkable to work for those working in midtown, the United Nations and the medical corridor just north of the Bridge. Easy access to the FDR Drive highway makes for a quick Uber ride to Wall Street. The location also offers close proximity to shopping at Whole Foods, Trader Joes and Midtown Catch, and excellent dining such as La Villetta, Mr. Chow’s, Morso and Bistro Vendome, which are neighborhood favorites. Sutton Place also has a number of “pocket parks” and you can enjoy a bike ride or stroll along the new adjacent East River Esplanade.

  19. 2025-03-11
    price $599,000 1031-char remark
    Show marketing remark (1031 chars)

    50 Sutton Place South is a white glove full-service luxury cooperative with 24-hour doorman and concierge services, supremely attentive resident manager, an elegant lobby, fitness center and garage. The co-op permits now 65% financing. 2% flip tax is payable by the buyer. Pet friendly too (with coop approval). Sutton Place is a peaceful River enclave right in the heart of Manhattan, with the Bridge nearby making for an easy commute out east or to Connecticut, and walkable to work for those working in midtown, the United Nations and the medical corridor just north of the Bridge. Easy access to the FDR Drive highway makes for a quick Uber ride to Wall Street. The location also offers close proximity to shopping at Whole Foods, Trader Joes and Midtown Catch, and excellent dining such as La Villetta, Mr. Chow’s, Morso and Bistro Vendome, which are neighborhood favorites. Sutton Place also has a number of “pocket parks” and you can enjoy a bike ride or stroll along the new adjacent East River Esplanade.

  20. 2025-02-08
    status Active 1031-char remark
    Show marketing remark (1031 chars)

    50 Sutton Place South is a white glove full-service luxury cooperative with 24-hour doorman and concierge services, supremely attentive resident manager, an elegant lobby, fitness center and garage. The co-op permits now 65% financing. 2% flip tax is payable by the buyer. Pet friendly too (with coop approval). Sutton Place is a peaceful River enclave right in the heart of Manhattan, with the Bridge nearby making for an easy commute out east or to Connecticut, and walkable to work for those working in midtown, the United Nations and the medical corridor just north of the Bridge. Easy access to the FDR Drive highway makes for a quick Uber ride to Wall Street. The location also offers close proximity to shopping at Whole Foods, Trader Joes and Midtown Catch, and excellent dining such as La Villetta, Mr. Chow’s, Morso and Bistro Vendome, which are neighborhood favorites. Sutton Place also has a number of “pocket parks” and you can enjoy a bike ride or stroll along the new adjacent East River Esplanade.

  21. 2024-12-23
    listed $620,000 Active 1031-char remark
    Show marketing remark (1031 chars)

    50 Sutton Place South is a white glove full-service luxury cooperative with 24-hour doorman and concierge services, supremely attentive resident manager, an elegant lobby, fitness center and garage. The co-op permits now 65% financing. 2% flip tax is payable by the buyer. Pet friendly too (with coop approval). Sutton Place is a peaceful River enclave right in the heart of Manhattan, with the Bridge nearby making for an easy commute out east or to Connecticut, and walkable to work for those working in midtown, the United Nations and the medical corridor just north of the Bridge. Easy access to the FDR Drive highway makes for a quick Uber ride to Wall Street. The location also offers close proximity to shopping at Whole Foods, Trader Joes and Midtown Catch, and excellent dining such as La Villetta, Mr. Chow’s, Morso and Bistro Vendome, which are neighborhood favorites. Sutton Place also has a number of “pocket parks” and you can enjoy a bike ride or stroll along the new adjacent East River Esplanade.

  22. 2023-05-09
    price $620,000
  23. 2023-03-16
    price $635,000
  24. 2022-03-20
    price $649,000
  25. 2021-04-18
    price $639,000
  26. 2021-02-10
    listed $659,000 Active
  27. 2020-09-01
    price $675,000
  28. 2019-10-24
    price $699,000
  29. 2019-10-10
    price $749,000
  30. 2019-06-17
    price $799,000
  31. 2019-06-11
    listed $675,000
  32. 2019-06-11
    listed $820,000 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 3/10 Moderate FEMA zone X (unshaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥99°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 · 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
$75,078
− Mortgage interest
−$31,089
− Property taxes
−$8,325
− Insurance
−$2,775
− Repairs & maintenance
−$6,006
− Management
−$6,006
− HOA
−$27,876
− Depreciation
−$16,145
Taxable loss
−$23,145
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,555
After-tax cash flow
$-9,036/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
New York County · 1,599,927 people
City population
7,731,280
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
34,049
Household income
$172,026
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
2256.0

Population outlook (New York County) Hauer SSP2

Today (2025)
1,825,725 people
By 2030
1,904,611 · +4.3%
By 2040
2,052,719 · +12.4%
By 2050
2,206,601 · +20.9%
By 2075
2,509,427 · +37.4%
By 2100
2,702,933 · +48.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Asian 12% Hispanic / Latino 8% Two or more races 7% Black 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 1% Dominican 1%
Common ancestry
Romanian 5% Scotch-Irish 5% Lithuanian 2%
Foreign-born
24% · Canada, China, South Korea
Languages at home
75% English-only · Spanish 6% Other Indo-European 6% Chinese 3%

Political lean MEDSL · New York

2024 margin
Solid D (+64.8) · D 82.4% · R 17.6%
2008→2024 swing
-7.4pp toward R · 2008: 72.2pp · 2024: 64.8pp
All cycles
2024: D+64.8 2020: D+74.5 2016: D+77.2 2012: D+69.6 2008: D+72.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.97%
Current HPI
215.7225
Rent YoY
▲ 8.69%
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

-17.8% since first listed
20 events — show timeline
  • 2026-03-27 Price Changed $555,000 RLS at REBNY
  • 2026-03-26 Listed $555,000 RLS at REBNY
  • 2025-08-21 Relisted RLS at REBNY
  • 2025-08-21 Price Changed $550,000 RLS at REBNY
  • 2025-07-22 Relisted RLS at REBNY
  • 2025-05-12 Price Changed $575,000 RLS at REBNY
  • 2025-03-11 Price Changed $599,000 RLS at REBNY
  • 2025-02-08 Relisted RLS at REBNY
  • 2024-12-23 Listed $620,000 RLS at REBNY
  • 2023-05-09 Price Changed $620,000 RLS at REBNY
  • 2023-03-16 Price Changed $635,000 RLS at REBNY
  • 2022-03-20 Price Changed $649,000 RLS at REBNY
  • 2021-04-18 Price Changed $639,000 RLS at REBNY
  • 2021-02-10 Listed $659,000 RLS at REBNY
  • 2020-09-01 Price Changed $675,000 RLS at REBNY
  • 2019-10-24 Price Changed $699,000 RLS at REBNY
  • 2019-10-10 Price Changed $749,000 RLS at REBNY
  • 2019-06-17 Price Changed $799,000 RLS at REBNY
  • 2019-06-11 Listed $820,000 RLS at REBNY
  • 2019-06-11 Listed $675,000 RLS at REBNY

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…