324 Bay Ridge Ave · New York, NY 11220

$1,195,000

12 bd · 6.0 ba · 4,440 sqft · MultiFamily public records · 613 Days on market

Built 1931 1,988 sqft lot Est $2233k · 46% under

---

Why this score? — see what drove the B+ 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 +24.2/30.0
• ARV discount +15.0/15.0
• DSCR +7.8/10.0
• Appreciation +7.8/10.0
• 1% rule +6.6/10.0
• Rent growth +5.0/5.0
• Schools +5.0/10.0
• Livability +3.8/5.0
• Condition / age +2.5/5.0

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Proud to Offer Three-story Solid Brick Six-unit Investment Opportunity in A Prime Bay Ridge Location. Each unit consists of Four-Rooms, 2 bedrooms. Conveniently close to Public Transportation, Public Schools, Supermarkets, Shopping and Restaurants. Great Opportunity for Investors and End-users.

Key facts

• Solid brick building
• Close to shopping
• 1,988 sq ft lot

Tags

• SOLID BRICK BUILDING
• PRIME BAY RIDGE LOCATION
• CLOSE TO PUBLIC TRANSPORTATION
• CLOSE TO PUBLIC SCHOOLS
• CLOSE TO SUPERMARKETS
• CLOSE TO SHOPPING

Property features AI

Finance

• Other: Zoning: R5B
• Financial info: Financing options: exchange considered, bank mortgage, or cash; All six units currently leased with listed current rents for each unit

Exterior

• Parking: Street parking
• Utilities: 110V electric; Gas hot water; Gas heating (steam/radiator)
• Home design: Attached building; Residential property; Brick exterior; Flat rubber roof; Building footprint approximately 74 x 20
• Construction: Brick construction; Poured concrete foundation
• Exterior features: Back yard

Interior

• Kitchen: Refrigerator; Stove
• Bedrooms: Four 2-bedroom units on level 1; Four 2-bedroom units on level 2; Four 2-bedroom units on level 3; Total of 6 dwelling units in the building
• Flooring: Ceramic floors; Hardwood floors; Tile floors
• Bathrooms: Six full bathrooms total (two full baths per floor across three floors)
• Heating & cooling: Gas-fired hot water/boiler with steam/radiator heat; 110V electric service
• Interior features: Finished basement; Refrigerator; Stove
• Laundry & utility: No central AC units reported

What this means for you Summary

Snapshot

• This is a 4 × 3-bed/?-bath units multifamily listed at $1.20M.

Deal economics

• At list price, monthly cash flow is $2k ($29k/yr) — positive. Per door: $598/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($14k rent vs $1.20M).
• Recommended offer: $1.05M (12.0% below list) — sets the bar for market timing.
• Cap rate 8.7% 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 (+11.0%/yr); 271 active listings in the ZIP; 10,063 units permitted in Kings County in 2024 (9,789 in 5+ unit buildings).
• At $13,828/mo this rent would consume 237% of the median local household income ($70k/yr) (locally 6563% 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 $76k of equity ($8k loan paydown + $67k appreciation (5.6% local appreciation)).
• Kings County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (5.6% appreciation + 8.0% rent growth), your $335k cash investment doubles in ~3 years — after that, you're playing with house money.
• By year 2, paydown + projected appreciation supports a ~$121k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 613 days — a 12% lower offer ($1.05M) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1931 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major wind risk, 56% 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 $1,051,600 (12.0% below list)

Questions for the listing agent

1. It's been on market 613 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: 1.16% ✓
• Cap rate: 8.70%
• Cash-on-cash: 8.58%
• DSCR: 1.38
• GRM: 7.2

CMA / ARV

• ARV (on-the-fly): $2,233,320
• Comps found: 1

Show comp detail 1 sale within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
7113 8th Ave	0.66mi	12/5.0	3,774 (-15%)	22mo	$1,900,000	$503	22

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

Projected returns pro-forma

5.63% appreciation · 8.0% rent growth · sell at horizon

5-year hold

• IRR: 24.4%
• Equity multiple: 2.63×
• Total profit: $545,039
• Equity at exit: $723,693

10-year hold

• IRR: 25.5%
• Equity multiple: 6.00×
• Total profit: $1,673,291
• Equity at exit: $1,289,251

Cash invested: $334,600 (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 11220

• Home prices YoY: 2.5%
• Rents YoY: 11.0%
• Active inventory: 271
• Price-to-rent: 28.8×

Monthly cashflow live

• Estimated rent: $13,828 medium
• Mortgage (P&I): −$6,267
• Tax from tax record: −$1,766 /mo · $21,192/yr
• Insurance: −$498
• HOA: −$0
• Vacancy / Maint / Mgmt: −$2,904
• Net cashflow: $2,394

Break-even live

Break-even rent $10,798

Max offer price $1,195,000

Occupancy floor 78%

Sensitivity live

Price	-10% $3,070	-5% $2,732	+0% $2,394	+5% $2,055	+10% $1,717
Rent	-10% $1,301	-5% $1,847	+0% $2,394	+5% $2,940	+10% $3,486
Rate	-1.0pp $2,995	-0.5pp $2,697	base $2,394	+0.5pp $2,084	+1.0pp $1,769

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

Units	Beds	Baths	Est. rent
▸ 4× units	3	—	$13,828
Total (4 units)			$13,828

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: $298,750
• Closing costs: $35,850
• Reserves months: —
• Total cash needed: —

Listing history 21 events

1. 2026-06-21
   days on market $1,195,000 Active 613 DOM
2. 2026-06-18
   days on market $1,195,000 Active 610 DOM
3. 2026-06-17
   days on market $1,195,000 Active 609 DOM
4. 2026-06-15
   days on market $1,195,000 Active 607 DOM
5. 2026-06-13
   days on market $1,195,000 Active 605 DOM
6. 2026-06-10
   days on market $1,195,000 Active 601 DOM
7. 2026-06-08
   days on market $1,195,000 Active 600 DOM
8. 2026-06-03
   days on market $1,195,000 Active 595 DOM
9. 2026-06-01
   days on market $1,195,000 Active 593 DOM
10. 2026-05-31
    days on market $1,195,000 Active 592 DOM
11. 2025-06-14
    price $1,195,000
12. 2024-10-15
    listed $1,299,000 Active
13. 2016-11-23
    soldstatus $1,350,000
14. 2004-12-13
    soldstatus $640,000
15. 1998-07-07
    soldstatus $180,000
16. 1989-06-01
    soldstatus $260,000
17. 1989-06-01
    soldstatus $260,000
18. 1986-12-31
    soldstatus $250,000
19. 1986-12-31
    soldstatus $250,000
20. 1985-09-12
    soldstatus $150,000
21. 1985-09-12
    soldstatus $150,000

ⓘ 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: $21,192 · $1,766/mo
• Projected year-2 tax: $21,192 · $1,766/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

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

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 6/10 Major 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 56% chance of damaging wind over 30 yrs
• 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 by 30 yrs out

Taxation est. · year 1

• Rental income: $165,936
• − Mortgage interest: −$66,939
• − Property taxes: −$21,192
• − Insurance: −$5,975
• − Repairs & maintenance: −$13,275
• − Management: −$13,275
• − Depreciation: −$34,764
• Taxable income: $10,517
• Est. tax owed @ 24.0%: −$2,524
• After-tax cash flow: $26,198/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): 90,652
• Household income: $69,883
• Rent vs Own: 73.3% rent · 26.7% own
• Severe rent burden: 6563.0

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: Asian 40% Hispanic / Latino 40% White 16% Two or more races 7% Black 2% Native American 2%
• Hispanic origin (detail): Mexican 17% Puerto Rican 8% Dominican 5%
• Common ancestry: Romanian 1% Scotch-Irish 1% Subsaharan African 1%
• Foreign-born: 52% · China, Canada, Jamaica
• Languages at home: 20% English-only · Spanish 35% Chinese 35% Arabic 3%

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: ▲ 5.63%
• Current HPI: 226.624
• Rent YoY: ▲ 11.02%
• 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

+696.7% since first listed

11 events — show timeline

• 2025-06-14 Price Changed $1,195,000 BNYMLS
• 2024-10-15 Listed $1,299,000 BNYMLS
• 2016-11-23 Sold (Public Records) $1,350,000 Public Records
• 2004-12-13 Sold (Public Records) $640,000 Public Records
• 1998-07-07 Sold (Public Records) $180,000 Public Records
• 1989-06-01 Sold (Public Records) $260,000 Public Records
• 1989-06-01 Sold (Public Records) $260,000 Public Records
• 1986-12-31 Sold (Public Records) $250,000 Public Records
• 1986-12-31 Sold (Public Records) $250,000 Public Records
• 1985-09-12 Sold (Public Records) $150,000 Public Records
• 1985-09-12 Sold (Public Records) $150,000 Public Records

Property tax history

+5.5%/yr

Latest (2025): $21,192 · +6.9% YoY. Source: county tax records.