CashFlowRE
Sign in Sign up
100 Clinton Ave Unit 3C
D- Composite 37.36
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
  • Cash flow +6.7/30.0
  • Schools +6.3/10.0
  • 1% rule +5.5/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.0/10.0
  • Appreciation +0.0/10.0

$340,000

100 Clinton Ave Unit 3C · Mineola, NY 11501
1 bd · 1.0 ba · 900 sqft · Condo · 28 Days on market
Built 1970

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

Listing remarks MLS

Move right in to this updated 1 Bed/1 Bath unit with terrace! Kitchen & bathroom redone in 2020, spacious living room. Located in the Clinton Arms on the 3rd floor.

Key facts

  • Outdoor recreation
  • Parking options
  • Elevator building

Tags

ELEVATOR BUILDINGON-SITE LAUNDRYPARKING OPTIONSEASY COMMUTE TO NYCSHOPPING SUPERMARKETS DININGOUTDOOR RECREATION

Property features AI

Finance

  • HOA & community: Association fee includes common area maintenance

Exterior

  • Parking: Covered parking lot; 1 garage space
  • Utilities: Public sewer; Private trash collection
  • Home design: Stock cooperative; Entry level: 3
  • Construction: Brick construction
  • Exterior features: Brick construction; Not waterfront

Interior

  • Kitchen: Oven; Refrigerator
  • Bedrooms: Total rooms: 3 (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating (natural gas); Zoned cooling
  • Interior features: Other interior features; Pets: contact management for details

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 $340k.

Deal economics

  • At list price, monthly cash flow is $-604 ($-7k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $340k).
  • Recommended offer: $335k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 83/100 on livability (#58 in NY, #868 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+; Watch: cost of living F.
  • Mineola Union Free School District (suburban): math 71% / reading 69% proficiency, ranked #113 of 590 in NY (top 19%) — strong family-tenant draw, lease renewals of 3-5y typical; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Hampton Street School (346 students, 36% FRL); Mineola Middle School (math 66% / reading 57%, grade B+, #147 of 729 statewide, top 20%, 636 students, 32% FRL); Mineola High School (math 92% / reading 80%, grade A, #347 of 1,100 statewide, top 32%, 1,078 students, 34% FRL) — zoned schools average 34% FRL vs 18% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.9%/yr); 95 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 824 units permitted in Nassau County in 2024 (153 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($138k/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 $10k of value loss. Plan a longer hold.
  • Nassau County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($335k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 8y 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: flood insurance adds $66/mo; HOA is 28% of rent.
  • 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 $334,900 (1.5% 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 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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. 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?
  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
1.05%
Cap rate
4.40%
Cash-on-cash
-6.77%
DSCR
0.70
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.88% rent growth · sell at horizon

5-year hold
IRR
-26.0%
Equity multiple
0.10×
Total profit
$-85,969
Equity at exit
$50,695
10-year hold
IRR
-15.1%
Equity multiple
0.03×
Total profit
$-92,167
Equity at exit
$29,397

Cash invested: $95,200 (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 11501

Rents YoY
4.9%
Active inventory
95
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$3,569 high interval (Pro) →
Mortgage (P&I)
$1,783
Tax est. 1.5%
$425 /mo · $5,100/yr
Insurance
$142
Flood insurance flood zone
−$66 /mo · $798/yr
HOA est. from 1 same-building comp
$1,007
Vacancy / Maint / Mgmt
$749
Net cashflow
$-604

Break-even live

Break-even rent $4,333
Max offer price $252,611
Occupancy floor

Sensitivity live

Price -10% $-369 -5% $-486 +0% $-604 +5% $-721 +10% $-839
Rent -10% $-886 -5% $-745 +0% $-604 +5% $-463 +10% $-322
Rate -1.0pp $-433 -0.5pp $-517 base $-604 +0.5pp $-692 +1.0pp $-782

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
$85,000
Closing costs
$10,200
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
101 Clinton Ave Unit 1G Mineola, NY 1.0 1.0 750 $2,500 $3.33 44d 1 0.03mi
116 Searing Ave Unit N322 Mineola, NY 2.0 2.0 1100 $4,435 $4.03 3d 1 0.08mi
116 Searing Ave Unit PHN418 Mineola, NY 1.0 1.0 831 $4,215 $5.07 5d 1 0.08mi
100 Lincoln Ave Apt 14A Mineola, NY 1.0 1.0 900 $2,998 $3.33 25d 1 0.09mi
101 Searing Ave Unit 301 Mineola, NY 1.0 1.0 1093 $4,600 $4.21 44d 1 0.10mi
101 Searing Ave Unit 210 Mineola, NY 1.0 1.0 1085 $4,900 $4.52 44d 1 0.10mi
101 Searing Ave Unit 502 Mineola, NY 1.0 1.0 998 $4,400 $4.41 11d 1 0.10mi
119 Searing Ave Mineola, NY 2.0 1.0–2.0 946 $4,028 $4.26 1d 13 0.11mi
101 Jackson Ave Unit 2G Mineola, NY 2.0 1.0 969 $3,250 $3.35 25d 1 0.13mi
203 Willis Ave Apt 3E Mineola, NY 1.0 1.0 650 $2,200 $3.38 44d 1 0.14mi
160 Garfield Ave Unit 1 Mineola, NY 2.0 1.0 1000 $3,450 $3.45 13d 1 0.16mi
147 Main St Unit 3B Mineola, NY 1.0 1.0 1100 $3,300 $3.00 44d 1 0.23mi
78 Roslyn Rd Unit 202 Mineola, NY 1.0 1.0 1050 $2,950 $2.81 5d 1 0.25mi
162 2nd St Unit 4 Mineola, NY 2.0 1.0 750 $3,600 $4.80 12d 1 0.28mi
269 Willis Ave Unit N Mineola, NY 1.0 1.0 750 $2,500 $3.33 13d 1 0.28mi
1 3rd St Unit 1033 Mineola, NY 1.0 1.0 700 $3,900 $5.57 44d 1 0.40mi
1 3rd St Unit 921 Mineola, NY 1.0 1.0 700 $3,750 $5.36 44d 1 0.40mi
140 Old Country Rd Mineola, NY 1.0–2.0 1.0–2.0 912 $3,574 $3.92 1d 13 0.44mi
1 3rd Ave Mineola, NY 1.0–2.0 1.0–2.0 1140 $4,550 $3.99 1d 5 0.53mi
2 Laurel Dr Mineola, NY 2.0 1.0–2.0 641 $2,848 $4.44 1d 15 0.76mi
93 Lehigh St Williston Park, NY 1.0 1.0 800 $2,300 $2.88 44d 1 1.23mi
666 Willis Ave Williston Park, NY 2.0 1.0 700 $2,675 $3.82 25d 1 1.29mi
365 Stewart Ave Garden City, NY 1.0–2.0 1.0–2.0 1034 $3,220 $3.11 1d 1 1.29mi
725 Willis Ave Unit 12B Williston Park, NY 2.0 1.0 900 $3,200 $3.56 44d 1 1.42mi

HOA detail condo

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

Listing history 29 events

  1. 2026-06-18
    days on market $340,000 Active 28 DOM
  2. 2026-06-17
    days on market $340,000 Active 27 DOM
  3. 2026-06-16
    days on market $340,000 Active 26 DOM
  4. 2026-06-15
    days on market $340,000 Active 25 DOM
  5. 2026-06-13
    days on market $340,000 Active 23 DOM
  6. 2026-06-13
    days on market $340,000 Active 22 DOM
  7. 2026-06-09
    days on market $340,000 Active 19 DOM
  8. 2026-06-08
    days on market $340,000 Active 18 DOM
  9. 2026-06-07
    days on market $340,000 Active 17 DOM
  10. 2026-06-04
    days on market $340,000 Active 14 DOM
  11. 2026-06-03
    days on market $340,000 Active 13 DOM
  12. 2026-06-02
    days on market $340,000 Active 12 DOM
  13. 2026-06-01
    days on market $340,000 Active 11 DOM
  14. 2026-05-31
    days on market $340,000 Active 10 DOM
  15. 2026-05-21
    listed $340,000 Active
  16. 2024-03-20
    soldstatus $300,000 Closed 168-char remark
    Show marketing remark (168 chars)

    Move right in to this updated 1 Bed/1 Bath unit with terrace! Kitchen & bathroom redone in 2020, spacious living room. Located in the Clinton Arms on the 3rd floor.

  17. 2024-01-24
    status Pending 168-char remark
    Show marketing remark (168 chars)

    Move right in to this updated 1 Bed/1 Bath unit with terrace! Kitchen & bathroom redone in 2020, spacious living room. Located in the Clinton Arms on the 3rd floor.

  18. 2024-01-20
    historical 168-char remark
    Show marketing remark (168 chars)

    Move right in to this updated 1 Bed/1 Bath unit with terrace! Kitchen & bathroom redone in 2020, spacious living room. Located in the Clinton Arms on the 3rd floor.

  19. 2023-12-11
    status Active 168-char remark
    Show marketing remark (168 chars)

    Move right in to this updated 1 Bed/1 Bath unit with terrace! Kitchen & bathroom redone in 2020, spacious living room. Located in the Clinton Arms on the 3rd floor.

  20. 2023-10-10
    status Pending 168-char remark
    Show marketing remark (168 chars)

    Move right in to this updated 1 Bed/1 Bath unit with terrace! Kitchen & bathroom redone in 2020, spacious living room. Located in the Clinton Arms on the 3rd floor.

  21. 2023-09-23
    status Active 168-char remark
    Show marketing remark (168 chars)

    Move right in to this updated 1 Bed/1 Bath unit with terrace! Kitchen & bathroom redone in 2020, spacious living room. Located in the Clinton Arms on the 3rd floor.

  22. 2023-07-20
    listed $309,000 Active 168-char remark
    Show marketing remark (168 chars)

    Move right in to this updated 1 Bed/1 Bath unit with terrace! Kitchen & bathroom redone in 2020, spacious living room. Located in the Clinton Arms on the 3rd floor.

  23. 2023-07-18
    historical $309,000 168-char remark
    Show marketing remark (168 chars)

    Move right in to this updated 1 Bed/1 Bath unit with terrace! Kitchen & bathroom redone in 2020, spacious living room. Located in the Clinton Arms on the 3rd floor.

  24. 2019-01-15
    soldstatus $235,000 Closed 593-char remark
    Show marketing remark (593 chars)

    Totally Renovated 1 Bedroom! All New Flooring Throughout. Beautiful Kitchen With Granite Countertops And Stainless Steel Appliances,Built In Microwave! Big Living Room With Beautiful Flooring And A Terrace Off The Living Room All Screened In With Lighting. Big Master Bedroom With 2 Windows And Great Closet Space. Walk In Closet Off The Foyer! Nice Bathroom With New Faucet And New Shower Head. Renovated Laundry Room & Transferrable Parking Spot.Close Proximity To The Lirr. Shopping And Restaurant, Additional information: Appearance:Excellent,Interior Features:Efficiency Kitchen,Lr/Dr

  25. 2018-10-31
    status Under Contract 593-char remark
    Show marketing remark (593 chars)

    Totally Renovated 1 Bedroom! All New Flooring Throughout. Beautiful Kitchen With Granite Countertops And Stainless Steel Appliances,Built In Microwave! Big Living Room With Beautiful Flooring And A Terrace Off The Living Room All Screened In With Lighting. Big Master Bedroom With 2 Windows And Great Closet Space. Walk In Closet Off The Foyer! Nice Bathroom With New Faucet And New Shower Head. Renovated Laundry Room & Transferrable Parking Spot.Close Proximity To The Lirr. Shopping And Restaurant, Additional information: Appearance:Excellent,Interior Features:Efficiency Kitchen,Lr/Dr

  26. 2018-08-23
    listed $235,000 New 593-char remark
    Show marketing remark (593 chars)

    Totally Renovated 1 Bedroom! All New Flooring Throughout. Beautiful Kitchen With Granite Countertops And Stainless Steel Appliances,Built In Microwave! Big Living Room With Beautiful Flooring And A Terrace Off The Living Room All Screened In With Lighting. Big Master Bedroom With 2 Windows And Great Closet Space. Walk In Closet Off The Foyer! Nice Bathroom With New Faucet And New Shower Head. Renovated Laundry Room & Transferrable Parking Spot.Close Proximity To The Lirr. Shopping And Restaurant, Additional information: Appearance:Excellent,Interior Features:Efficiency Kitchen,Lr/Dr

  27. 2018-03-07
    soldstatus $216,000 Closed
  28. 2018-01-18
    status Under Contract
  29. 2018-01-03
    listed $220,000 New

ⓘ 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 7/10 Severe FEMA zone X (unshaded) · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥96°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 · 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
$42,823
− Mortgage interest
−$19,045
− Property taxes
−$5,100
− Insurance
−$2,498
− Repairs & maintenance
−$3,426
− Management
−$3,426
− HOA
−$12,084
− Depreciation
−$9,891
Taxable loss
−$12,646
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,035
After-tax cash flow
$-4,212/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
Mineola Union Free School District
NCES district ID
3619500
Math proficiency
71% ▲ 5.00%
Reading proficiency
69% ▲ 8.00%
Median HH income
$84,012
Composite
62.64/100
National rank
#676
State rank
#113 of 590 in NY

Livability — Mineola

Score
83/100
State rank
#58
US rank
#868

Category grades

Amenities A+ Commute A+ Cost of living F Crime A+ Employment A+ Housing A Health & safety A User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mineola, NY
County
Nassau County · 653,051 people
City population
21,641
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
21,641
Household income
$137,665
Rent vs Own
31.3% rent · 68.7% own
Severe rent burden
489.0

Population outlook (Nassau County) Hauer SSP2

Today (2025)
1,409,302 people
By 2030
1,431,482 · +1.6%
By 2040
1,471,607 · +4.4%
By 2050
1,502,845 · +6.6%
By 2075
1,575,403 · +11.8%
By 2100
1,554,356 · +10.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 63% Hispanic / Latino 16% Asian 14% Two or more races 10% Black 2%
Hispanic origin (detail)
Puerto Rican 2% Dominican 3%
Common ancestry
Russian 6% Romanian 6% Scotch-Irish 2%
Foreign-born
29% · Canada, China, South Korea
Languages at home
62% English-only · Other Indo-European 12% Spanish 11% Chinese 5%

Political lean MEDSL · Nassau

2024 margin
Toss-up / Even · D 47.9% · R 52.1%
2008→2024 swing
-12.6pp toward R · 2008: 8.4pp · 2024: -4.2pp
All cycles
2024: R+4.2 2020: D+9.5 2016: D+5.3 2012: D+6.7 2008: D+8.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -600.19%
Current HPI
327.4674
Rent YoY
▲ 4.88%
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

+54.5% since first listed
15 events — show timeline
  • 2026-05-21 Listed $340,000 OneKey® MLS as Distributed by MLS Grid
  • 2024-03-20 Sold (MLS) $300,000 OneKey® MLS as Distributed by MLS Grid
  • 2024-01-24 Pending OneKey® MLS as Distributed by MLS Grid
  • 2024-01-20 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2023-12-11 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2023-10-10 Pending OneKey® MLS as Distributed by MLS Grid
  • 2023-09-23 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2023-07-20 Listed $309,000 OneKey® MLS as Distributed by MLS Grid
  • 2023-07-18 Coming Soon $309,000 OneKey® MLS as Distributed by MLS Grid
  • 2019-01-15 Sold (MLS) $235,000 OneKey® MLS as Distributed by MLS Grid
  • 2018-10-31 Pending OneKey® MLS as Distributed by MLS Grid
  • 2018-08-23 Listed $235,000 OneKey® MLS as Distributed by MLS Grid
  • 2018-03-07 Sold (MLS) $216,000 OneKey® MLS as Distributed by MLS Grid
  • 2018-01-18 Pending OneKey® MLS as Distributed by MLS Grid
  • 2018-01-03 Listed $220,000 OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…