3210 Lake Shore Dr Unit 24 Interval 2 · Lake George, NY 12845

$39,000

2 bd · 2.0 ba · 1,008 sqft · SingleFamily · 72 Days on market

Built 2000 7.63 ac lot $384/mo HOA · 14% of rent ↓ 7% since listing

---

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 +15.0/30.0
• Appreciation +10.0/10.0
• ARV discount +7.5/15.0
• Schools +6.1/10.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks

This is an attractive interval 2 (6-28 to 7-5 week for 2025) in 2 floor log style chalet- Lodge 24. Great unit near lake in this beautiful fractional ownership. Lakeside resort community. Owners have 3 deeded weeks (summer is fixed week) w/ Spring & Fall weeks rotational. 2 bedroom & 2 full baths. Washer & Dryer. Yearly HOA fee includes, maintenance, cable, electric, heat and air conditioning etc. RCI Gold Crown optional to trade. Beach, pool, game room, gym, grills, gas stove in LR. Boathouse Restaurant on premises. 300 feet of beach front. HOA dues $4,612.61/yearly. Includes, taxes, reserves, insurance. Dock space is available through lottery. . RCI tradeable-this is a G

Key facts

• Beach front
• Dock space available
• $384 HOA

Tags

• LAKESIDE RESORT COMMUNITY
• BEACH FRONT
• DOCK SPACE AVAILABLE

Property features AI

Finance

• HOA & community: Has association; Annual association fee; Association provides beach access, lake access, clubhouse, recreation facilities; Association fee covers cable TV, cooling, electricity, gas, heating, insurance, grounds and structure maintenance, security, sewer, snow removal, trash, and water

Exterior

• Parking: Paved driveway; Detached parking (1 total space)
• Security: Smoke detector(s)
• Utilities: Public water; Shared septic; Cable connected
• Home design: Condominium; Updated/remodeled condition; Log construction; Permanent foundation
• Construction: Asphalt roof; Log construction
• Exterior features: Covered patio/porch; Deck; Front porch; In-ground outdoor pool; Mountain views; Private setting; Road frontage; Sloped and landscaped lot; Irregular lot; Seasonal shared deeded water access to Lake George

Interior

• Kitchen: Cooktop; Dishwasher; Microwave; Oven; Range; Refrigerator; Solid surface counters
• Bedrooms: Primary bedroom on second level; Additional bedroom on first level
• Flooring: Tile; Carpet
• Bathrooms: 2 full bathrooms (one on first level, one on second level)
• Heating & cooling: Forced air heat (propane); Central air conditioning
• Interior features: Paddle fan; Solid surface counters; Cathedral ceilings; Fireplace (other type)
• Laundry & utility: Washer; Dryer; Laundry closet

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath single-family listed at $39k.

Deal economics

• At list price, monthly cash flow is $1k ($17k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $39k).
• Recommended offer: $37k (6.0% below list) — sets the bar for market timing.
• Cap rate 50.6% vs local median 2.8% in Lake George — 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 63/100 on livability (#788 in NY) — a middle-class / working-renter tenant base. Watch: employment C-, cost of living D+, crime D.
• Lake George Central School District (rural): math 68% / reading 73% proficiency, ranked #131 of 590 in NY (top 22%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
• Zoned schools: Lake George Elementary School (math 62% / reading 82%, grade A-, #378 of 2,108 statewide, top 20%, 300 students, 24% FRL); Lake George Junior-Senior High School (math 72% / reading 62%, grade B, #746 of 1,100 statewide, top 69%, 330 students, 19% FRL) — zoned schools at 22% FRL track the district average.
• Market conditions: 110 active listings in the ZIP; 180 units permitted in Warren County in 2024 (40 in 5+ unit buildings).

Forward outlook

• In year one you build about $4k of equity ($270 loan paydown + $4k appreciation (10.0% local appreciation)).
• Warren County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (10.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~1 year — after that, you're playing with house money.
• By year 7, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 72 days — a 6% lower offer ($37k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts 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 $36,660 (6.0% below list)

Questions for the listing agent

1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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?
6. Crime grade is D 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?
7. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
8. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
9. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
10. 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.
11. 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.
12. 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: 6.79% ✓
• Cap rate: 50.60%
• Cash-on-cash: 158.23%
• DSCR: 8.04
• GRM: 1.2

CMA / ARV

• ARV (on-the-fly): $996,912
• Comps found: 4

Show comp detail 4 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
29 Smokey Bear Ln	0.20mi	2/1.5	1,056 (+5%)	6mo	$1,050,000	$994	75
19 Smokey Bear Ln	0.18mi	2/1.0	900 (-11%)	9mo	$890,000	$989	62
17 Sagamore St	0.58mi	2/1.5	962 (-5%)	8mo	$415,000	$431	57
11 Cramer Ridge Rd	0.65mi	2/1.0	918 (-9%)	10mo	$532,000	$580	42

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: —
• Equity multiple: 11.37×
• Total profit: $113,222
• Equity at exit: $35,134

10-year hold

• IRR: —
• Equity multiple: 24.98×
• Total profit: $261,853
• Equity at exit: $75,768

Cash invested: $10,920 (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.

Methodology + full state rankings →

ZIP-level market 12845

• Home prices YoY: 3.5%
• Active inventory: 110
• Price-to-rent: 1.2×

Monthly cashflow live

• Estimated rent: $2,650 medium
• Mortgage (P&I): −$205
• Tax est. 1.5%: −$49 /mo · $585/yr
• Insurance: −$16
• HOA: −$384
• Vacancy / Maint / Mgmt: −$556
• Net cashflow: $1,440

Break-even live

Break-even rent $827

Max offer price $39,000

Occupancy floor 41%

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: $9,750
• Closing costs: $1,170
• Reserves months: —
• Total cash needed: —

HOA detail

• Monthly dues: $384 · $4,608/yr
• Likely covers: gaselectriccablepoolgym

Listing history 17 events

1. 2026-06-18
   days on market $39,000 Active 72 DOM
2. 2026-06-17
   days on market $39,000 Active 71 DOM
3. 2026-06-16
   days on market $39,000 Active 70 DOM
4. 2026-06-15
   days on market $39,000 Active 69 DOM
5. 2026-06-13
   days on market $39,000 Active 67 DOM
6. 2026-06-12
   days on market $39,000 Active 66 DOM
7. 2026-06-09
   days on market $39,000 Active 63 DOM
8. 2026-06-08
   days on market $39,000 Active 62 DOM
9. 2026-06-07
   days on market $39,000 Active 61 DOM
10. 2026-06-07
    days on market $39,000 Active 60 DOM
11. 2026-06-04
    days on market $39,000 Active 57 DOM
12. 2026-06-02
    days on market $39,000 Active 56 DOM
13. 2026-06-01
    days on market $39,000 Active 55 DOM
14. 2026-05-31
    days on market $39,000 Active 54 DOM
15. 2026-04-07
    listed $39,000 Active
16. 2025-11-09
    historical
17. 2025-04-12
    listed $42,000 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 · 20% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 3/10 Moderate 8 d/yr ≥95°F today · 18 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $31,798
• − Mortgage interest: −$2,185
• − Property taxes: −$585
• − Insurance: −$195
• − Repairs & maintenance: −$2,544
• − Management: −$2,544
• − HOA: −$4,608
• − Depreciation: −$1,135
• Taxable income: $18,003
• Est. tax owed @ 24.0%: −$4,321
• After-tax cash flow: $12,958/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 George Central School District
• NCES district ID: 3616470
• Math proficiency: 68% ▼ -8.00%
• Reading proficiency: 73% ▲ 9.00%
• Median HH income: $65,873
• Composite: 61.29/100
• National rank: #777
• State rank: #131 of 590 in NY

Livability — Lake George

• Score: 63/100
• State rank: #788
• US rank: #15111

Category grades

Amenities D Commute F Cost of living D+ Crime D Employment C- Housing C Health & safety D- User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

• Population (ZIP): 4,389

Population outlook (Warren County) Hauer SSP2

• Today (2025): 62,372 people
• By 2030: 60,491 · -3.0%
• By 2040: 55,616 · -10.8%
• By 2050: 50,437 · -19.1%
• By 2075: 40,843 · -34.5%
• By 2100: 31,159 · -50.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (92%)
• Race & ethnicity: White 92% Hispanic / Latino 5% Two or more races 3% Black 1%
• Common ancestry: Lithuanian 7% Italian 4% Iranian 3%
• Foreign-born: 2% · Canada
• Languages at home: 96% English-only · Spanish 2% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Warren

• 2024 margin: Toss-up / Even · D 47.9% · R 52.1%
• 2008→2024 swing: -6.9pp toward R · 2008: 2.6pp · 2024: -4.2pp
• All cycles: 2024: R+4.2 2020: R+0.2 2016: R+10.6 2012: D+2.1 2008: D+2.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 12.18%
• Current HPI: 364.9782
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.60%
• F500 in state: 92

Industry mix (Fortune 500 HQ in NY)

Industry	F500 HQs	Revenue
▸Financial Services	10	$950B
▸Consumer Goods	9	$162B
▸Insurance	4	$225B
▸Telecommunications	2	$144B
▸Pharmaceuticals	2	$112B
▸Media / Entertainment	2	$69B

Price history

-7.1% since first listed

3 events — show timeline

• 2026-04-07 Listed $39,000 Global MLS
• 2025-11-09 Listing Removed — Global MLS
• 2025-04-12 Listed $42,000 Global MLS