CashFlowRE
Sign in Sign up
1888 W 6th St Fourplex
C Composite 58.81
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 +20.5/30.0
  • ARV discount +11.3/15.0
  • DSCR +6.5/10.0
  • Rent growth +5.0/5.0
  • Schools +5.0/10.0
  • 1% rule +4.3/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,690,000

1888 W 6th St · New York, NY 11223
8 bd · 4.0 ba · 3,485 sqft · MultiFamily public records · 205 Days on market
Built 1931 2,500 sqft lot Est $1847k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks

Discover an incredible investment opportunity with this solid brick 4-family home perfectly situated in the heart of Brooklyn! Located just moments from Kings Highway and Avenue U, you’ll enjoy unmatched convenience to transportation, shops, restaurants, and all neighborhood essentials. The first floor offers two units, each featuring 2 bedrooms and 1 full bathroom, while the second floor provides two spacious units with 3 bedrooms and 1 full bathroom—ideal for strong rental income. A finished basement adds valuable bonus space, and a shared driveway offers added convenience. A rare find in an unbeatable location—this property will not last!

Key facts

  • Solid brick
  • Finished basement
  • Shared driveway

Tags

SOLID BRICKFINISHED BASEMENTSHARED DRIVEWAYINVESTMENT OPPORTUNITY

Property features AI

Finance

  • Other: Zoning: R5B
  • Financial info: Property has 4 units; Reported gross rent income: $5,200 per 12-month period; Unit 1 status: owner occupied; Unit 2 status: month-to-month, current rent $1,050; Unit 3 status: month-to-month, current rent $1,350; Unit 4 status: month-to-month, current rent $1,400; Financing options: cash, bank mortgage, exchange considered
  • HOA & community: No building amenities

Exterior

  • Parking: Shared drive
  • Security: No security features listed
  • Utilities: Electric: 220V, circuit breakers; Hot water: gas; Heating fuel: gas; Sewer/water/power specifics not listed
  • Home design: Semi-detached building; Residential property; Facing/entry details not provided
  • Construction: Brick construction; Flat roof; Poured concrete foundation; Building footprint approximately 1,785 sq ft; Building dimensions approximately 85.00 x 21.00
  • Exterior features: Back yard

Interior

  • Kitchen: Refrigerator; Stove
  • Bedrooms: Unit 1 (floor 1): 2 bedrooms; Unit 2 (floor 1): 2 bedrooms; Unit 3 (floor 2): 3 bedrooms; Unit 4 (floor 2): 3 bedrooms
  • Flooring: Hardwood floors
  • Bathrooms: Total full bathrooms: 4; Each unit has 1 full bathroom
  • Heating & cooling: Gas hot water; Gas heating fuel; Heat delivered by baseboard and steam/radiator; 220V electric with circuit breakers
  • Interior features: Finished basement; Refrigerator; Stove; Other interior features; Hardwood floors; No central AC units reported
  • Laundry & utility: No washer/dryer or laundry appliances listed

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 4 × 2-bed/1.0-bath units multifamily listed at $1.69M.

Deal economics

  • At list price, monthly cash flow is $2k ($27k/yr) — positive. Per door: $553/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.57M (7.2% below list).
  • Recommended offer: $1.49M (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% 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 (+13.1%/yr); 216 active listings in the ZIP; 10,063 units permitted in Kings County in 2024 (9,789 in 5+ unit buildings).
  • At $15,677/mo this rent would consume 297% of the median local household income ($63k/yr) (locally 6011% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $12k of loan paydown is wiped out by about $51k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $473k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 205 days — a 12% lower offer ($1.49M) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $276k; list at $1.69M implies a 512% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1931 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 68% 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 $1,487,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 205 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1931 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  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
0.93%
Cap rate
7.86%
Cash-on-cash
5.61%
DSCR
1.25
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$1,847,050
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2280 85th St 0.66mi 9/4.0 (+1) 3,520 (+1%) 7mo $1,700,000 $483 56
1537 W 11th St 0.62mi 9/6.0 (+1) 3,600 (+3%) 1mo $1,850,000 $514 52
1548 W 8th St 0.57mi 7/5.0 (-1) 3,600 (+3%) 8mo $1,730,000 $481 52
1684 W 9th St 0.36mi 8/4.5 3,135 (-10%) 16mo $1,925,000 $614 51
2315 82nd St 0.52mi 9/6.5 (+1) 3,780 (+8%) 1mo $2,280,000 $603 46
125 Bay 40th St 0.70mi 7/3.0 (-1) 3,245 (-7%) 2mo $1,250,000 $385 45
2317 82nd St 0.52mi 9/6.0 (+1) 3,780 (+8%) 9mo $2,300,000 $608 41
2454 85th St #4 0.50mi 7/5.0 (-1) 3,034 (-13%) 9mo $1,820,000 $600 39
1533 W 6th St 0.59mi 7/3.0 (-1) 3,808 (+9%) 12mo $1,300,000 $341 38
1633 W 13th St 0.51mi 7/5.0 (-1) 2,992 (-14%) 9mo $1,690,000 $565 36
1541 W 12th St 0.61mi 7/4.0 (-1) 3,052 (-12%) 13mo $1,618,000 $530 35
73 27th Ave 0.74mi 7/5.0 (-1) 3,180 (-9%) 14mo $1,450,000 $456 30

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-2.7%
Equity multiple
0.89×
Total profit
$-50,695
Equity at exit
$251,984
10-year hold
IRR
11.4%
Equity multiple
2.08×
Total profit
$511,692
Equity at exit
$146,120

Cash invested: $473,200 (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 11223

Rents YoY
13.1%
Active inventory
216
Price-to-rent
35.9×

Monthly cashflow live

Estimated rent
$15,677 high interval (Pro) →
Mortgage (P&I)
$8,863
Tax from tax record
$604 /mo · $7,252/yr
Insurance
$704
HOA
$0
Vacancy / Maint / Mgmt
$3,292
Net cashflow
$2,214

Break-even live

Break-even rent $12,875
Max offer price $1,690,000
Occupancy floor 81%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $15,677

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
$422,500
Closing costs
$50,700
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 14 events

  1. 2026-06-18
    days on market $1,690,000 Active 205 DOM
  2. 2026-06-17
    days on market $1,690,000 Active 204 DOM
  3. 2026-06-15
    days on market $1,690,000 Active 202 DOM
  4. 2026-06-13
    days on market $1,690,000 Active 200 DOM
  5. 2026-06-10
    days on market $1,690,000 Active 196 DOM
  6. 2026-06-08
    days on market $1,690,000 Active 195 DOM
  7. 2026-06-04
    days on market $1,690,000 Active 191 DOM
  8. 2026-06-03
    days on market $1,690,000 Active 190 DOM
  9. 2026-06-01
    days on market $1,690,000 Active 188 DOM
  10. 2026-05-31
    days on market $1,690,000 Active 187 DOM
  11. 2025-11-25
    listed $1,690,000 Active
  12. 1998-05-11
    soldstatus $276,000
  13. 1989-01-10
    soldstatus $296,000
  14. 1987-03-17
    soldstatus $280,000

ⓘ 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
$7,252 · $604/mo
Projected year-2 tax
$17,906 · $1,492/mo
Expected delta
+$10,655/yr (+$888/mo · 146.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% 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 68% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$188,124
− Mortgage interest
−$94,666
− Property taxes
−$7,252
− Insurance
−$8,450
− Repairs & maintenance
−$15,050
− Management
−$15,050
− Depreciation
−$49,164
Taxable loss
−$1,507
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$362
After-tax cash flow
$26,928/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)
78,093
Household income
$63,368
Rent vs Own
63.9% rent · 36.1% own
Severe rent burden
6011.0

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 0.65)
Race & ethnicity
White 51% Asian 26% Hispanic / Latino 13% Black 5% Two or more races 4%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2% Dominican 1%
Common ancestry
Scotch-Irish 4% Subsaharan African 4% Romanian 1%
Foreign-born
46% · China, Canada, Philippines
Languages at home
41% English-only · Chinese 17% Russian/Polish/Slavic 15% Spanish 9%

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
▼ -286.92%
Current HPI
430.9891
Rent YoY
▲ 13.09%
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

+503.6% since first listed
4 events — show timeline
  • 2025-11-25 Listed $1,690,000 BNYMLS
  • 1998-05-11 Sold (Public Records) $276,000 Public Records
  • 1989-01-10 Sold (Public Records) $296,000 Public Records
  • 1987-03-17 Sold (Public Records) $280,000 Public Records

Property tax history

+0.3%/yr

Latest (2025): $7,252 · -41.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…