CashFlowRE
Sign in Sign up
7 Whiteface Inn Ln #328
C+ Composite 60.03
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 +29.9/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.3/10.0
  • Schools +4.5/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$98,000

7 Whiteface Inn Ln #328 · Lake Placid, NY 12946
2 bd · 2.0 ba · 1,840 sqft · SingleFamily public records · 2 Days on market
Built 2004 4,356 sqft lot Est $81k · 21% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Enjoy luxury Adirondack living with the McKenzie Grand Lodge! This fractional ownership opportunity one of the largest units at the prestigious Whiteface Lodge, located just minutes from Main Street Lake Placid and Whiteface Mountain. The beautifully appointed McKenzie suite is a two-story residence and features 3 bedrooms and 3 full bathrooms, offering a spacious and private retreat ideal for family gatherings or entertaining. Unit offers 3 porches (2 seasonal), 3 fireplaces and can sleep up to 10 people. The bi-level layout provides a seamless blend of comfort and function, with an open-concept living, dining, and kitchen area complemented by rustic Adirondack craftsmanship, high-end finishes, and a warm lodge ambiance. Unit 328, Interval 8 provides approximately four weeks of use annually on a rotating schedule, allowing owners to experience multiple seasons in Lake Placid while avoiding the costs and responsibilities of full-time ownership. Ownership is deeded and transferable. Owners enjoy full access to Whiteface Lodge's exceptional resort amenities, including: Indoor/outdoor heated pool and hot tubs, Full-service spa and fitness center, On-site dining and lounges, Private movie theater, bowling alley, and game room, Seasonal ice skating rink, tennis and pickleball courts, Canoes, kayaks, and access to Lake Placid. Whether you're seeking a mountain getaway, a vacation home base, or a smart alternative to traditional second-home ownership, this Whiteface Lodge fractional offers luxury, flexibility, and true four-season enjoyment in one of the Adirondacks' most sought-after resorts.

Key facts

  • Three fireplaces
  • Gourmet kitchen
  • High-end finishes

Tags

GOURMET KITCHENHIGH-END FINISHESOPEN LIVING DINING AREATHREE FIREPLACESTHREE PRIVATE PORCHESFULL-SERVICE SPA

Property features AI

Finance

  • Other: Located in Whiteface Ledge area; directions: Rt 73 to Whiteface Lane
  • Financial info: Not specified
  • HOA & community: Co-ownership property type

Exterior

  • Parking: Asphalt parking
  • Security: Fire alarm; Fire sprinkler system
  • Utilities: Public water; Public sewer; 200+ amp electric service; Cable available and connected; Sewer available; Water connected
  • Home design: Residential co-ownership; Two levels; Log construction with log siding
  • Construction: Log construction; Log siding
  • Exterior features: Heated indoor and outdoor in-ground pool; Pond on the property; Wooded lot with many trees and native plants

Interior

  • Kitchen: Electric oven; Electric range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: Not specified
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Propane heating; Fireplace heating; Central air; Ceiling fans
  • Interior features: Fireplace (1); Fire alarm and fire sprinkler system; Balcony; Enclosed porch/patio; Therapeutic whirlpool; Pool house
  • Laundry & utility: In-unit laundry; Washer/Dryer; Dryer; Electric water heater

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 2-bed/2.0-bath single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $364 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Cap rate 10.7% vs local median 1.9% 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: schools C-, employment D+, cost of living D+.
  • 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.
  • Market conditions: 139 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 $678 of loan paydown is wiped out by about $3k 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 $27k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 5y 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.
Recommended offer $98,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.23%
Cap rate
10.75%
Cash-on-cash
15.92%
DSCR
1.71
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$80,960
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7 Whiteface Inn Lane Ln Unit 317, Interval 5 0.00mi 3/2.5 (+1) 1,873 (+2%) 5mo $80,000 $43 86
7 Whiteface Inn Ln Ln Unit 320 Int 3 0.00mi 3/3.0 (+1) 1,884 (+2%) 1mo $89,000 $47 86
7 Whiteface Inn Ln Unit 309, Int. 2 0.00mi 3/3.0 (+1) 1,884 (+2%) 4mo $84,000 $45 84
7 Whiteface Inn Ln Unit 308 int.. 2 0.00mi 3/3.0 (+1) 1,883 (+2%) 5mo $80,000 $42 83
7 Whiteface Inn Lane Ln Unit 306, I-11 0.00mi 3/3.0 (+1) 1,883 (+2%) 6mo $80,000 $42 82
7 Whiteface Inn Lane Ln Unit 321, Int 7 0.00mi 3/3.0 (+1) 1,883 (+2%) 13mo $82,000 $44 76
7 Whiteface Inn Ln Unit 323, Int. 2 0.00mi 3/3.0 (+1) 1,884 (+2%) 16mo $75,000 $40 73
7 Whiteface Inn Lane Ln Unit 331-Int 12 0.00mi 3/3.0 (+1) 1,828 (-1%) 23mo $90,000 $49 70
7 Whiteface Inn Ln Unit 327, Int. 10 0.00mi 3/3.0 (+1) 1,968 (+7%) 16mo $87,500 $44 66
7 Whiteface Inn Ln Unit 327-Int 4 0.00mi 3/3.0 (+1) 1,968 (+7%) 16mo $79,500 $40 66
7 Whiteface Inn Ln Ln Unit Residence 314 Int 2 0.00mi 3/2.5 (+1) 1,567 (-15%) 11mo $70,000 $45 59

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
6.8%
Equity multiple
1.26×
Total profit
$7,264
Equity at exit
$14,612
10-year hold
IRR
16.1%
Equity multiple
2.31×
Total profit
$36,030
Equity at exit
$8,473

Cash invested: $27,440 (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
139
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,209 medium interval (Pro) →
Mortgage (P&I)
$514
Tax from tax record
$36 /mo · $434/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$364

Break-even live

Break-even rent $748
Max offer price $98,000
Occupancy floor 65%

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
$24,500
Closing costs
$2,940
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.

Listing history 7 events

  1. 2026-05-06
    status Pending
  2. 2026-05-04
    listed $98,000 Active
  3. 2026-02-25
    soldstatus $95,000 Closed 1613-char remark
    Show marketing remark (1613 chars)

    Enjoy luxury Adirondack living with the McKenzie Grand Lodge! This fractional ownership opportunity one of the largest units at the prestigious Whiteface Lodge, located just minutes from Main Street Lake Placid and Whiteface Mountain. The beautifully appointed McKenzie suite is a two-story residence and features 3 bedrooms and 3 full bathrooms, offering a spacious and private retreat ideal for family gatherings or entertaining. Unit offers 3 porches (2 seasonal), 3 fireplaces and can sleep up to 10 people. The bi-level layout provides a seamless blend of comfort and function, with an open-concept living, dining, and kitchen area complemented by rustic Adirondack craftsmanship, high-end finishes, and a warm lodge ambiance. Unit 328, Interval 8 provides approximately four weeks of use annually on a rotating schedule, allowing owners to experience multiple seasons in Lake Placid while avoiding the costs and responsibilities of full-time ownership. Ownership is deeded and transferable. Owners enjoy full access to Whiteface Lodge's exceptional resort amenities, including: Indoor/outdoor heated pool and hot tubs, Full-service spa and fitness center, On-site dining and lounges, Private movie theater, bowling alley, and game room, Seasonal ice skating rink, tennis and pickleball courts, Canoes, kayaks, and access to Lake Placid. Whether you're seeking a mountain getaway, a vacation home base, or a smart alternative to traditional second-home ownership, this Whiteface Lodge fractional offers luxury, flexibility, and true four-season enjoyment in one of the Adirondacks' most sought-after resorts.

  4. 2026-01-17
    status Pending 1613-char remark
    Show marketing remark (1613 chars)

    Enjoy luxury Adirondack living with the McKenzie Grand Lodge! This fractional ownership opportunity one of the largest units at the prestigious Whiteface Lodge, located just minutes from Main Street Lake Placid and Whiteface Mountain. The beautifully appointed McKenzie suite is a two-story residence and features 3 bedrooms and 3 full bathrooms, offering a spacious and private retreat ideal for family gatherings or entertaining. Unit offers 3 porches (2 seasonal), 3 fireplaces and can sleep up to 10 people. The bi-level layout provides a seamless blend of comfort and function, with an open-concept living, dining, and kitchen area complemented by rustic Adirondack craftsmanship, high-end finishes, and a warm lodge ambiance. Unit 328, Interval 8 provides approximately four weeks of use annually on a rotating schedule, allowing owners to experience multiple seasons in Lake Placid while avoiding the costs and responsibilities of full-time ownership. Ownership is deeded and transferable. Owners enjoy full access to Whiteface Lodge's exceptional resort amenities, including: Indoor/outdoor heated pool and hot tubs, Full-service spa and fitness center, On-site dining and lounges, Private movie theater, bowling alley, and game room, Seasonal ice skating rink, tennis and pickleball courts, Canoes, kayaks, and access to Lake Placid. Whether you're seeking a mountain getaway, a vacation home base, or a smart alternative to traditional second-home ownership, this Whiteface Lodge fractional offers luxury, flexibility, and true four-season enjoyment in one of the Adirondacks' most sought-after resorts.

  5. 2026-01-15
    listed $95,000 Active 1613-char remark
    Show marketing remark (1613 chars)

    Enjoy luxury Adirondack living with the McKenzie Grand Lodge! This fractional ownership opportunity one of the largest units at the prestigious Whiteface Lodge, located just minutes from Main Street Lake Placid and Whiteface Mountain. The beautifully appointed McKenzie suite is a two-story residence and features 3 bedrooms and 3 full bathrooms, offering a spacious and private retreat ideal for family gatherings or entertaining. Unit offers 3 porches (2 seasonal), 3 fireplaces and can sleep up to 10 people. The bi-level layout provides a seamless blend of comfort and function, with an open-concept living, dining, and kitchen area complemented by rustic Adirondack craftsmanship, high-end finishes, and a warm lodge ambiance. Unit 328, Interval 8 provides approximately four weeks of use annually on a rotating schedule, allowing owners to experience multiple seasons in Lake Placid while avoiding the costs and responsibilities of full-time ownership. Ownership is deeded and transferable. Owners enjoy full access to Whiteface Lodge's exceptional resort amenities, including: Indoor/outdoor heated pool and hot tubs, Full-service spa and fitness center, On-site dining and lounges, Private movie theater, bowling alley, and game room, Seasonal ice skating rink, tennis and pickleball courts, Canoes, kayaks, and access to Lake Placid. Whether you're seeking a mountain getaway, a vacation home base, or a smart alternative to traditional second-home ownership, this Whiteface Lodge fractional offers luxury, flexibility, and true four-season enjoyment in one of the Adirondacks' most sought-after resorts.

  6. 2021-05-11
    soldstatus $86,500 352-char remark
    Show marketing remark (352 chars)

    Private Residence #328, The McKenzie is a two story three bedroom and three bath Grand Lodge residence. A buyer would be purchasing a 1/12 deed in The Whiteface Lodge, interval 11 is available. This residence is one of the largest in the Main Lodge with four porches (two are 4-season screened porches)and three fireplaces! Comfortably sleeps 10 people

  7. 2021-03-26
    listed $89,000 352-char remark
    Show marketing remark (352 chars)

    Private Residence #328, The McKenzie is a two story three bedroom and three bath Grand Lodge residence. A buyer would be purchasing a 1/12 deed in The Whiteface Lodge, interval 11 is available. This residence is one of the largest in the Main Lodge with four porches (two are 4-season screened porches)and three fireplaces! Comfortably sleeps 10 people

ⓘ 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
$434 · $36/mo
Projected year-2 tax
$1,045 · $87/mo
Expected delta
+$611/yr (+$51/mo · 141.0%)

ⓘ 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
$14,504
− Mortgage interest
−$5,490
− Property taxes
−$434
− Insurance
−$490
− Repairs & maintenance
−$1,160
− Management
−$1,160
− Depreciation
−$2,851
Taxable income
$2,919
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$701
After-tax cash flow
$3,667/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

+10.1% since first listed
7 events — show timeline
  • 2026-05-06 Pending ACVMLS
  • 2026-05-04 Listed $98,000 ACVMLS
  • 2026-02-25 Sold (MLS) $95,000 ACVMLS
  • 2026-01-17 Pending ACVMLS
  • 2026-01-15 Listed $95,000 ACVMLS
  • 2021-05-11 Sold (MLS) $86,500 ACVMLS
  • 2021-03-26 Listed $89,000 ACVMLS

Property tax history

-2.4%/yr

Latest (2025): $434 · -4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…