7706 25th Ave · New York, NY 11370

$1,399,000

6 bd · 3.0 ba · 2,650 sqft · MultiFamily public records · 119 Days on market

Built 1965 1,748 sqft lot Est $1450k · at est.

---

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 +9.1/15.0
• Appreciation +8.4/10.0
• Cash flow +7.6/30.0
• Schools +5.0/10.0
• Livability +3.8/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• DSCR +1.7/10.0
• 1% rule +1.5/10.0

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

7706 25th Avenue is a triple mint, turn key, move in ready BRICK 3 Family! Situated on a beautiful tree lined street of East Elmhurst. This 20x50 built brick 3 story 3 family is the perfect opportunity for savvy investors and primary home owners alike. Prime East Elmhurst location! Short blocks to BQE, Astoria Blvd, Grand Central Parkway Short blocks to wide array of restaurants, cafes, parks, and many other vibrant neighborhood amenities.

Key facts

• 1,748 sq ft lot
• Garage
• Built 1965

Property features AI

Exterior

• Parking: Private parking; 1-car garage
• Utilities: Public sewer; Natural gas available
• Home design: Duplex
• Construction: Brick exterior
• Exterior features: Brick construction; Not waterfront

Interior

• Bedrooms: One 3-bedroom unit
• Bathrooms: Three full bathrooms
• Heating & cooling: Baseboard heating; Wall/window air conditioning units
• Interior features: First-floor bedroom; First-floor full bathroom; Finished basement

What this means for you Summary

Snapshot

• This is a 3 × 2-bed/1.0-bath units multifamily listed at $1.40M.

Deal economics

• At list price, monthly cash flow is $-2k ($-20k/yr) — negative. Per door: $-554/mo.
• To cash-flow at today's rent, offer at most $1.11M (21.0% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $912k (34.8% below list).
• Recommended offer: $912k (34.8% below list) — sets the bar for 1% rule.
• Cap rate 4.9% 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: 72 active listings in the ZIP; solid renter incomes; 5,302 units permitted in Queens County in 2024 (4,918 in 5+ unit buildings).
• At $9,119/mo this rent would consume 144% of the median local household income ($76k/yr) (locally 1451% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $106k of equity ($10k loan paydown + $96k appreciation (6.9% local appreciation)).
• Queens County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$169k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 119 days — a 9% lower offer ($1.27M) is reasonable based on typical stale-listing flexibility.
• 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.
• Current owner paid $965k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• 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 $911,900 (34.8% 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. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
5. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
8. 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?
9. 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?
10. 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?
11. 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.
12. 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.
13. 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: 0.65% ✗
• Cap rate: 4.87%
• Cash-on-cash: -5.09%
• DSCR: 0.77
• GRM: 12.8

CMA / ARV

• ARV (on-the-fly): $1,449,550
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
3243 71st St	0.53mi	7/3.0 (+1)	2,622 (-1%)	8mo	$1,500,000	$572	61
3241 71st St	0.53mi	7/3.0 (+1)	2,560 (-3%)	6mo	$1,440,000	$563	60
7720 31st Ave	0.27mi	6/3.0	2,970 (+12%)	10mo	$1,350,000	$455	60
32-42 69th St	0.62mi	7/3.0 (+1)	2,650 (0%)	11mo	$1,500,000	$566	57
76-14 31 Ave	0.27mi	5/3.0 (-1)	2,902 (+10%)	12mo	$1,550,000	$534	57
31-05 90th St	0.69mi	6/3.0	2,800 (+6%)	3mo	$1,370,000	$489	56
32-18 88 St	0.65mi	5/2.0 (-1)	2,599 (-2%)	5mo	$1,150,000	$442	53
30-43 69th St	0.45mi	7/3.0 (+1)	2,594 (-2%)	21mo	$1,340,000	$517	53
73-09 31st Ave	0.30mi	6/2.0	2,422 (-9%)	21mo	$1,325,000	$547	50
3318 83rd St	0.61mi	6/3.0	2,340 (-12%)	5mo	$1,645,000	$703	48
31-15 88th St	0.61mi	7/2.0 (+1)	3,000 (+13%)	5mo	$1,390,000	$463	36
31-29 68th St	0.55mi	5/3.0 (-1)	2,280 (-14%)	22mo	$1,250,000	$548	27

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

Projected returns pro-forma

6.87% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 13.4%
• Equity multiple: 1.95×
• Total profit: $370,914
• Equity at exit: $957,314

10-year hold

• IRR: 13.7%
• Equity multiple: 3.96×
• Total profit: $1,157,823
• Equity at exit: $1,807,560

Cash invested: $391,720 (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.

Methodology + full state rankings →

ZIP-level market 11370

• Home prices YoY: 1.7%
• Active inventory: 72
• Price-to-rent: 38.4×

Monthly cashflow live

• Estimated rent: $9,119 high
• Mortgage (P&I): −$7,337
• Tax from tax record: −$946 /mo · $11,354/yr
• Insurance: −$583
• HOA: −$0
• Vacancy / Maint / Mgmt: −$1,915
• Net cashflow: $-1,662

Break-even live

Break-even rent $11,222

Max offer price $1,105,473

Occupancy floor —

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

Units	Beds	Baths	Est. rent
▸ 3× units	2	1	$9,120
Total (3 units)			$9,119

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: $349,750
• Closing costs: $41,970
• Reserves months: —
• Total cash needed: —

Listing history 18 events

1. 2026-06-18
   days on market $1,399,000 Active 119 DOM
2. 2026-06-17
   days on market $1,399,000 Active 118 DOM
3. 2026-06-15
   days on market $1,399,000 Active 116 DOM
4. 2026-06-13
   days on market $1,399,000 Active 114 DOM
5. 2026-06-10
   days on market $1,399,000 Active 110 DOM
6. 2026-06-08
   days on market $1,399,000 Active 109 DOM
7. 2026-06-08
   days on market $1,399,000 Active 108 DOM
8. 2026-06-04
   days on market $1,399,000 Active 105 DOM
9. 2026-06-03
   days on market $1,399,000 Active 104 DOM
10. 2026-06-01
    days on market $1,399,000 Active 102 DOM
11. 2026-05-31
    days on market $1,399,000 Active 101 DOM
12. 2026-02-19
    listed $1,399,000 Active
13. 2023-05-01
    soldstatus $965,000
14. 2022-07-05
    historical
15. 2021-09-14
    status Pending
16. 2021-06-30
    historical
17. 2021-05-26
    listed $1,099,000 Active
18. 2021-05-26
    listed $1,199,000 Active

ⓘ 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: $11,354 · $946/mo
• Projected year-2 tax: $17,499 · $1,458/mo
• Expected delta: +$6,144/yr (+$512/mo · 54.1%)

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

Climate risk First Street

• 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 75% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 6/10 Major 7 d/yr ≥99°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 · 6 by 30 yrs out

Taxation est. · year 1

• Rental income: $109,428
• − Mortgage interest: −$78,366
• − Property taxes: −$11,354
• − Insurance: −$6,995
• − Repairs & maintenance: −$8,754
• − Management: −$8,754
• − Depreciation: −$40,698
• Taxable loss: −$45,494
• Est. tax savings @ 24.0%: +$10,918
• After-tax cash flow: $-9,021/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: Queens County · 1,914,869 people
• City population: 7,731,280
• Metro: New York-Newark-Jersey City, NY-NJ-PA
• Population (ZIP): 30,267
• Household income: $76,009
• Rent vs Own: 53.5% rent · 46.5% own
• Severe rent burden: 1451.0

Population outlook (Queens County) Hauer SSP2

• Today (2025): 2,546,320 people
• By 2030: 2,643,059 · +3.8%
• By 2040: 2,815,563 · +10.6%
• By 2050: 2,944,423 · +15.6%
• By 2075: 3,123,338 · +22.7%
• By 2100: 3,098,688 · +21.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Highly diverse neighborhood (Simpson 0.71)
• Race & ethnicity: Hispanic / Latino 39% White 27% Asian 25% Two or more races 13% Black 7% Native American 1%
• Hispanic origin (detail): Mexican 7% Puerto Rican 4% Dominican 2%
• Common ancestry: Scotch-Irish 1% Slovak 1% Romanian 1%
• Foreign-born: 47% · Canada, Jamaica, China
• Languages at home: 35% English-only · Spanish 33% Other Indo-European 17% Chinese 7%

Political lean MEDSL · Queens

• 2024 margin: Strong D (+24.6) · D 62.3% · R 37.7%
• 2008→2024 swing: -26.2pp toward R · 2008: 50.8pp · 2024: 24.6pp
• All cycles: 2024: D+24.6 2020: D+45.2 2016: D+53.4 2012: D+58.5 2008: D+50.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 6.87%
• Current HPI: 411.1525
• 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
▸Financial Services	10	$950B
▸Consumer Goods	9	$162B
▸Insurance	4	$225B
▸Telecommunications	2	$144B
▸Pharmaceuticals	2	$112B
▸Media / Entertainment	2	$69B

Price history

+27.3% since first listed

7 events — show timeline

• 2026-02-19 Listed $1,399,000 OneKey® MLS as Distributed by MLS Grid
• 2023-05-01 Sold (Public Records) $965,000 Public Records
• 2022-07-05 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2021-09-14 Pending — OneKey® MLS as Distributed by MLS Grid
• 2021-06-30 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2021-05-26 Listed $1,199,000 OneKey® MLS as Distributed by MLS Grid
• 2021-05-26 Listed $1,099,000 OneKey® MLS as Distributed by MLS Grid

Property tax history

+5.8%/yr

Latest (2025): $11,354 · +3.4% YoY. Source: county tax records.