CashFlowRE
Sign in Sign up
19 Schenck Ave Unit 1G
C- Composite 52.54
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 +17.0/30.0
  • Schools +7.6/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.3/10.0
  • 1% rule +4.6/10.0
  • Livability +4.2/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$308,000

19 Schenck Ave Unit 1G · Great Neck Plaza, NY 11021
1 bd · 1.0 ba · 870 sqft · Condo · 14 Days on market
Built 1945 Good condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Fabulous opportunity to customize this spacious 1-bedroom, 1-bath co-op in the heart of Great Neck. Situated on the elevated first floor, this well-proportioned residence offers an excellent layout, abundant closet space, and hardwood floors throughout. The apartment features and oversized living room and a generously sized bedroom that will easily accommodate a large bed and additional furnishings. Offered as-is, this home presents a canvas to create your ideal living space. The well-maintained, beautifully landscaped co-op features laundry facilities currently undergoing upgrades for added convenience. Ideally located near everything Great Neck has to offer, including the LIRR, MTA bus se

Key facts

  • Built 1945
  • Listed 13 days

Property features AI

Finance

  • HOA & community: Association amenities include a park; Association fee includes sewer

Exterior

  • Parking: On-street parking; No carport
  • Security: Fire alarm; Fire escape; Smoke detector(s)
  • Utilities: Electric service by PSEG; Public sewer; Public trash collection
  • Home design: Stock cooperative; One-level unit; Entry on level 1
  • Construction: Brick exterior; Concrete perimeter foundation
  • Exterior features: Brick construction; Fire alarm, fire escape and smoke detectors; Concrete perimeter foundation; Near public transit; Near shops; Not waterfront

Interior

  • Kitchen: Dishwasher; Refrigerator; Tankless water heater
  • Bedrooms: 4 total rooms (includes living spaces and bedrooms)
  • Flooring: Hardwood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating (natural gas); No cooling system
  • Interior features: Eat-in kitchen; Common area laundry; No central cooling; Hot water heating with natural gas; Hardwood floors; 3 total stories (property structure); One level unit, entry on level 1; Pets not allowed
  • Laundry & utility: Laundry in common area

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 $308k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $210 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $296k (3.9% below list).
  • Recommended offer: $296k (3.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 4.4% in Great Neck Plaza — 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 85/100 on livability (#35 in NY, #551 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+; Watch: cost of living F.
  • Great Neck Union Free School District (suburban): math 86% / reading 83% proficiency, ranked #30 of 590 in NY (top 5%) — strong family-tenant draw, lease renewals of 3-5y typical; only 9% free/reduced lunch — higher-income household profile.
  • Zoned schools: Saddle Rock School (math 87% / reading 82%, grade A+, #93 of 2,108 statewide, top 6%, 542 students, 16% FRL); Great Neck South Middle School (math 79% / reading 81%, grade A+, #28 of 729 statewide, top 4%, 861 students, 23% FRL); Great Neck South High School (math 100% / reading 92%, grade A+, #71 of 1,100 statewide, top 7%, 1,262 students, 0% FRL) — zoned schools at 13% FRL track the district average.
  • Market conditions: 200 active listings in the ZIP; 18 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).

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.
  • Nassau County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1945 — 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 $295,968 (3.9% below list)

Questions for the listing agent

  1. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. 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?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.96%
Cap rate
7.11%
Cash-on-cash
2.92%
DSCR
1.13
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-11.7%
Equity multiple
0.58×
Total profit
$-36,513
Equity at exit
$45,924
10-year hold
IRR
-2.5%
Equity multiple
0.83×
Total profit
$-14,422
Equity at exit
$26,630

Cash invested: $86,240 (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 11021

Active inventory
200
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$2,960 high interval (Pro) →
Mortgage (P&I)
$1,615
Tax est. 1.5%
$385 /mo · $4,620/yr
Insurance
$128
HOA
$0
Vacancy / Maint / Mgmt
$622
Net cashflow
$210

Break-even live

Break-even rent $2,694
Max offer price $308,000
Occupancy floor 88%

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
$77,000
Closing costs
$9,240
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17 Schenck Ave Unit 3B Great Neck Plaza, NY 1.0 1.0 700 $2,295 $3.28 13d 1 0.02mi
11 Schenck Ave Unit 2D Great Neck Plaza, NY 1.0 1.0 750 $2,200 $2.93 43d 1 0.05mi
12 Welwyn Rd Unit 2P Great Neck Plaza, NY 2.0 1.0 795 $2,735 $3.44 44d 1 0.08mi
7 Bond St Unit 3J Great Neck, NY 1.0 1.0 650 $2,800 $4.31 19d 1 0.23mi
16 Stoner Ave Unit 2G Great Neck, NY 1.0 1.0 700 $2,800 $4.00 43d 1 0.30mi
4 Maple Dr Apt 6H Great Neck, NY 1.0 1.0 900 $2,300 $2.56 43d 1 0.31mi
70 Knightsbridge Rd Unit 3F Great Neck Plaza, NY 2.0 1.0 850 $3,450 $4.06 43d 1 0.35mi
60 Knightsbridge Rd Unit 3F Great Neck Plaza, NY 2.0 1.0 850 $3,550 $4.18 4d 1 0.36mi
50 Knightsbridge Rd Unit 2B Great Neck Plaza, NY 2.0 1.0 850 $3,450 $4.06 4d 1 0.37mi
141 Great Neck Rd Unit 2G Great Neck, NY 2.0 1.5 1000 $4,250 $4.25 2d 1 0.44mi
37 Spruce St Unit 2 Great Neck, NY 2.0 1.0 900 $3,500 $3.89 43d 1 0.48mi
4 Chelsea Pl Apt 3F Great Neck, NY 2.0 2.0 900 $4,600 $5.11 24d 1 0.57mi
261 Schenck Ave Unit 2nd Floor Great Neck, NY 2.0 1.0 1000 $3,500 $3.50 24d 1 0.66mi
261 Schenck Ave Unit 1st Floor Great Neck, NY 2.0 1.0 975 $3,700 $3.79 24d 1 0.66mi
240 E Shore Rd Great Neck, NY 3.0 1.0–2.5 999 $4,770 $4.77 1d 1 0.88mi
14 Beach Rd Unit 3B Great Neck, NY 2.0 1.0 850 $3,500 $4.12 19d 1 1.36mi
14 Beach Rd Unit 3A Great Neck, NY 2.0 1.0 1000 $3,400 $3.40 10d 1 1.36mi
4212 Marathon Pkwy Little Neck, NY 1.0 1.0 550 $2,375 $4.32 24d 1 1.42mi

HOA detail condo

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

Listing history 11 events

  1. 2026-06-18
    days on market $308,000 Active 14 DOM
  2. 2026-06-17
    days on market $308,000 Active 13 DOM
  3. 2026-06-16
    days on market $308,000 Active 12 DOM
  4. 2026-06-15
    days on market $308,000 Active 11 DOM
  5. 2026-06-13
    days on market $308,000 Active 9 DOM
  6. 2026-06-09
    days on market $308,000 Active 5 DOM
  7. 2026-06-08
    days on market $308,000 Active 4 DOM
  8. 2026-06-07
    statusdays on market $308,000 Active 3 DOM
  9. 2026-06-04
    days on market $308,000 Coming Soon 2 DOM
  10. 2026-06-02
    remarks 699-char remark
  11. 2026-06-02
    listed $308,000 Coming Soon 1 DOM

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥98°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 · 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
$35,516
− Mortgage interest
−$17,253
− Property taxes
−$4,620
− Insurance
−$1,540
− Repairs & maintenance
−$2,841
− Management
−$2,841
− Depreciation
−$8,960
Taxable loss
−$2,539
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$609
After-tax cash flow
$3,125/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.

Condition & rehab AI · 5 photos

Good 75/100 Cosmetic rehab

This spacious 1-bedroom co-op in Great Neck Plaza is in good condition with minimal repairs needed. Upgrades to the exterior and interior can significantly enhance its value.

Value-add opportunities

  • Both Paint exterior walls — Enhances curb appeal and resale value
  • Both Replace worn-out flooring — Improves aesthetics and functionality
  • Both Upgrade HVAC system — Enhances comfort and energy efficiency

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior walls — Enhances curb appeal and resale value
  • Both Replace worn-out flooring — Improves aesthetics and functionality
  • Both Upgrade HVAC system — Enhances comfort and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Great Neck Union Free School District
NCES district ID
3612510
Math proficiency
86% ▬ 0.00%
Reading proficiency
83% ▬ 0.00%
Median HH income
$99,939
Composite
76.19/100
National rank
#111
State rank
#30 of 590 in NY

Livability — Great Neck Plaza

Score
85/100
State rank
#35
US rank
#551

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
Great Neck Plaza, NY
County
Nassau County · 653,051 people
City population
19,474
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
19,783
Household income
$120,230
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
601.0

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 0.59)
Race & ethnicity
White 56% Asian 31% Hispanic / Latino 8% Two or more races 5% Black 1%
Hispanic origin (detail)
Common ancestry
Scotch-Irish 5% Romanian 4% Subsaharan African 1%
Foreign-born
36% · China, Canada, South Korea
Languages at home
54% English-only · Chinese 16% Other Indo-European 10% Spanish 7%

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
▼ -736.84%
Current HPI
254.751
Rent YoY
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

1 event — show timeline
  • 2026-06-02 Coming Soon $308,000 OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…