106 Mountain Laurel Ln · Woodstock, NY
Flood risk 8/10 · Major
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $473 – $860
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $691 – $1,283
Heat risk 3/10 · Minor
- Hot days now (above 96°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 3/10 · Minor
- Chance of severe wind over 30 yrs
- 7.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +24.5/30.0
- DSCR +7.9/10.0
- 1% rule +6.0/10.0
- Schools +5.2/10.0
- Livability +3.9/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$1,499,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
A truly one-of-a-kind residence and rare opportunity, this exceptional home offers a seamless blend of architecture and art in the heart of Woodstock, walking distance to Tinker Street, yet set privately on 1.73 secluded acres just minutes from the village. Designed as a fusion of a Frank Lloyd Wright–inspired contemporary addition and an original Buckminster Fuller–style geodesic dome, the property delivers over 3,300 sq. ft. of light-filled living space with remarkable character and a spacious, flexible layout ideal for both everyday living, work-from-home, and the Hudson Valley lifestyle. Open hardwood floors, soaring Douglas fir ceilings, and walls of windows create an effortless indoor–outdoor flow overlooking the natural landscape. A lofted gallery office leads to the primary suite with private gas stove, steam shower, dual vanities, and a generous walk-in closet. Two well-appointed bedroom suites in the downstairs wing, including two additional guest bathrooms on the lower level, the home offers privacy and comfort for residents and guests alike. Each lower-level suite features direct access to the outdoor space and stone patio. The original dome includes a separate entrance, full bath, modern kitchen, and wood-burning stove, ideal for a studio, guest space, or additional living area. A Central Park–style gazebo and mature grounds complete this serene setting. Embrace the luxury of living within walking distance to Woodstock’s renowned dining, galleries, and music venues while maintaining exceptional privacy. A rare offering in what is truly a one of a kind home.
Key facts
- Private gas stove
- Secluded acres
- 1.73 acre lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/4.0-bath single-family listed at $1.50M.
Deal economics
- At list price, monthly cash flow is $3k ($36k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($16k rent vs $1.50M).
- Recommended offer: $1.32M (12.0% below list) — sets the bar for market timing.
- Cap rate 8.7% vs local median 2.6% in Woodstock — 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 77/100 on livability (#205 in NY, #3,176 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, amenities A+, health & safety A+; Watch: employment D, commute F, cost of living F.
- Onteora Central School District (rural): math 58% / reading 59% proficiency, ranked #288 of 755 in NY (top 38%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Onteora High School (math 92% / reading 90%, grade A+, #203 of 1,100 statewide, top 20%, 413 students, 44% FRL).
- Zoned-school proficiency averages 91% at this address vs 58% district-wide (+32 pts) — the actual schools serving this property are materially stronger than the Onteora Central School District average implies; a family-tenant draw the district grade alone would hide.
- Market conditions: 71 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 464 units permitted in Ulster County in 2024 (170 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $10k of loan paydown is wiped out by about $45k of value loss. Plan a longer hold.
- Ulster County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Negotiation context
- It's been on market 122 days — a 12% lower offer ($1.32M) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 11y 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 $1.27M; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: flood insurance adds $56/mo.
- Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 122 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.10% ✓
- Cap rate
- 8.74%
- Cash-on-cash
- 8.75%
- DSCR
- 1.39
- GRM
- 7.6
CMA / ARV
- ARV (median comp)
- $1,230,674
- List price
- $1,499,900
- Delta
- 21.88%
- Verdict
- OVERPRICED
- Comps
- 16 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 16 Juniper Ln | 0.32mi | 3/2.5 | 3,076 (-8%) | 8mo | $1,550,000 | $504 | 60 |
| 253 Upper Byrdcliffe Rd | 0.68mi | 3/3.5 | 3,072 (-8%) | 6mo | $1,612,500 | $525 | 48 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- -3.3%
- Equity multiple
- 0.88×
- Total profit
- $-51,424
- Equity at exit
- $223,640
- IRR
- 6.4%
- Equity multiple
- 1.48×
- Total profit
- $202,081
- Equity at exit
- $129,684
Cash invested: $419,972 (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
ZIP-level market 12498
- Home prices YoY
- -21.8%
- Active inventory
- 71
- Price-to-rent
- 7.6×
Monthly cashflow live
- Estimated rent
- $16,500 medium interval (Pro) →
- Mortgage (P&I)
- −$7,866
- Tax from tax record
- −$1,481 /mo · $17,770/yr
- Insurance
- −$625
- Flood insurance flood zone
- −$56 /mo · $666/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$3,465
- Net cashflow
- $3,008
Break-even live
Sensitivity live
| Price | -10% $3,857 | -5% $3,433 | +0% $3,008 | +5% $2,584 | +10% $2,159 |
|---|---|---|---|---|---|
| Rent | -10% $1,705 | -5% $2,356 | +0% $3,008 | +5% $3,660 | +10% $4,312 |
| Rate | -1.0pp $3,763 | -0.5pp $3,390 | base $3,008 | +0.5pp $2,619 | +1.0pp $2,224 |
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
- $374,975
- Closing costs
- $44,997
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 75 Hill 99 Woodstock, NY | 4.0 | 3.5 | 4044 | $16,500 | $4.08 | 45d | 1 | 1.26mi |
Listing history 26 events
-
2026-06-21days on market $1,499,900 Active 122 DOM
-
2026-06-19days on market $1,499,900 Active 120 DOM
-
2026-06-18days on market $1,499,900 Active 119 DOM
-
2026-06-17days on market $1,499,900 Active 118 DOM
-
2026-06-16days on market $1,499,900 Active 117 DOM
-
2026-06-15days on market $1,499,900 Active 116 DOM
-
2026-06-14days on market $1,499,900 Active 114 DOM
-
2026-06-12days on market $1,499,900 Active 113 DOM
-
2026-06-09days on market $1,499,900 Active 110 DOM
-
2026-06-08days on market $1,499,900 Active 109 DOM
-
2026-06-07days on market $1,499,900 Active 108 DOM
-
2026-06-05days on market $1,499,900 Active 105 DOM
-
2026-06-02days on market $1,499,900 Active 103 DOM
-
2026-06-01days on market $1,499,900 Active 102 DOM
-
2026-05-31days on market $1,499,900 Active 101 DOM
-
2026-05-30days on market $1,499,900 Active 100 DOM
-
2026-02-18$1,499,900 Active 1626-char remark
Show marketing remark (1626 chars)
A truly one-of-a-kind residence and rare opportunity, this exceptional home offers a seamless blend of architecture and art in the heart of Woodstock, walking distance to Tinker Street, yet set privately on 1.73 secluded acres just minutes from the village. Designed as a fusion of a Frank Lloyd Wright–inspired contemporary addition and an original Buckminster Fuller–style geodesic dome, the property delivers over 3,300 sq. ft. of light-filled living space with remarkable character and a spacious, flexible layout ideal for both everyday living, work-from-home, and the Hudson Valley lifestyle. Open hardwood floors, soaring Douglas fir ceilings, and walls of windows create an effortless indoor–outdoor flow overlooking the natural landscape. A lofted gallery office leads to the primary suite with private gas stove, steam shower, dual vanities, and a generous walk-in closet. Two well-appointed bedroom suites in the downstairs wing, including two additional guest bathrooms on the lower level, the home offers privacy and comfort for residents and guests alike. Each lower-level suite features direct access to the outdoor space and stone patio. The original dome includes a separate entrance, full bath, modern kitchen, and wood-burning stove, ideal for a studio, guest space, or additional living area. A Central Park–style gazebo and mature grounds complete this serene setting. Embrace the luxury of living within walking distance to Woodstock’s renowned dining, galleries, and music venues while maintaining exceptional privacy. A rare offering in what is truly a one of a kind home.
-
2026-01-22$6,500
-
2023-08-30soldstatus $1,275,000
-
2023-08-24soldstatus $1,275,000 Sold 2105-char remark
Show marketing remark (2105 chars)
Welcome to an architectural wonder sitting on 1.73 acres of secluded and private land in the heart of the Village of Woodstock. This magnificent Woodstock Contemporary is a combination of the modern, clean lines of a Frank Lloyd Wright inspired design added in 2003 and a Buckminster Fuller style geodesic dome built in 1970. Offering over 3,000 square feet of living space as well as a magical Central Park gazebo and stone patio, the home was designed as a work of art as well as a place to call home. With beauty and open space indoors as well as a feeling of warmth and intimacy, the home is a wonderful retreat for family and friends. The hand carved, mahogany front door leads to a stunning, open living space filled with light from glass doors and windows high at the pitch of the Douglas Fir vaulted ceilings. The living space also has a gas stove that adds to the warmth. The lofted, galley office leads to the primary suite that is filled with light and warmth from a beautiful bedside gas stove. The primary bathroom has two sinks, an extra-large shower and steam room, and a walk in closet reminiscent of that in a SoHo loft. Downstairs there is an additional entrance through a large mudroom that leads to a hallway with laundry and additional storage. There are guest bedrooms downstairs as well, both with private full bathrooms and doors leading to the patio where guests can sit with the fine work of local artist Tom Gottslaben. The dome is a conversation piece in and of itself. Built in 1970, it is no doubt a part of Woodstock history. It has its own private entrance and full bathroom as well as an open, modern kitchen. There is a wood burning stove off the center and it can be configured as multiple spaces including dining, living, and screening area. Just minutes to some of the highest rated restaurants in Upstate New York as well as world famous music venues and the best outdoor entertainment, this is a once in a lifetime opportunity to own a piece of history in the most sought after part of the Hudson Valley. Please visit our OPEN HOUSE Sunday, May 7th between 11am-1pm.
-
2023-07-11status Pending (Fully Executed Contract) 2105-char remark
Show marketing remark (2105 chars)
Welcome to an architectural wonder sitting on 1.73 acres of secluded and private land in the heart of the Village of Woodstock. This magnificent Woodstock Contemporary is a combination of the modern, clean lines of a Frank Lloyd Wright inspired design added in 2003 and a Buckminster Fuller style geodesic dome built in 1970. Offering over 3,000 square feet of living space as well as a magical Central Park gazebo and stone patio, the home was designed as a work of art as well as a place to call home. With beauty and open space indoors as well as a feeling of warmth and intimacy, the home is a wonderful retreat for family and friends. The hand carved, mahogany front door leads to a stunning, open living space filled with light from glass doors and windows high at the pitch of the Douglas Fir vaulted ceilings. The living space also has a gas stove that adds to the warmth. The lofted, galley office leads to the primary suite that is filled with light and warmth from a beautiful bedside gas stove. The primary bathroom has two sinks, an extra-large shower and steam room, and a walk in closet reminiscent of that in a SoHo loft. Downstairs there is an additional entrance through a large mudroom that leads to a hallway with laundry and additional storage. There are guest bedrooms downstairs as well, both with private full bathrooms and doors leading to the patio where guests can sit with the fine work of local artist Tom Gottslaben. The dome is a conversation piece in and of itself. Built in 1970, it is no doubt a part of Woodstock history. It has its own private entrance and full bathroom as well as an open, modern kitchen. There is a wood burning stove off the center and it can be configured as multiple spaces including dining, living, and screening area. Just minutes to some of the highest rated restaurants in Upstate New York as well as world famous music venues and the best outdoor entertainment, this is a once in a lifetime opportunity to own a piece of history in the most sought after part of the Hudson Valley. Please visit our OPEN HOUSE Sunday, May 7th between 11am-1pm.
-
2023-06-19status Pending (Continue To Show) 2105-char remark
Show marketing remark (2105 chars)
Welcome to an architectural wonder sitting on 1.73 acres of secluded and private land in the heart of the Village of Woodstock. This magnificent Woodstock Contemporary is a combination of the modern, clean lines of a Frank Lloyd Wright inspired design added in 2003 and a Buckminster Fuller style geodesic dome built in 1970. Offering over 3,000 square feet of living space as well as a magical Central Park gazebo and stone patio, the home was designed as a work of art as well as a place to call home. With beauty and open space indoors as well as a feeling of warmth and intimacy, the home is a wonderful retreat for family and friends. The hand carved, mahogany front door leads to a stunning, open living space filled with light from glass doors and windows high at the pitch of the Douglas Fir vaulted ceilings. The living space also has a gas stove that adds to the warmth. The lofted, galley office leads to the primary suite that is filled with light and warmth from a beautiful bedside gas stove. The primary bathroom has two sinks, an extra-large shower and steam room, and a walk in closet reminiscent of that in a SoHo loft. Downstairs there is an additional entrance through a large mudroom that leads to a hallway with laundry and additional storage. There are guest bedrooms downstairs as well, both with private full bathrooms and doors leading to the patio where guests can sit with the fine work of local artist Tom Gottslaben. The dome is a conversation piece in and of itself. Built in 1970, it is no doubt a part of Woodstock history. It has its own private entrance and full bathroom as well as an open, modern kitchen. There is a wood burning stove off the center and it can be configured as multiple spaces including dining, living, and screening area. Just minutes to some of the highest rated restaurants in Upstate New York as well as world famous music venues and the best outdoor entertainment, this is a once in a lifetime opportunity to own a piece of history in the most sought after part of the Hudson Valley. Please visit our OPEN HOUSE Sunday, May 7th between 11am-1pm.
-
2023-04-15status Back On Market 2105-char remark
Show marketing remark (2105 chars)
Welcome to an architectural wonder sitting on 1.73 acres of secluded and private land in the heart of the Village of Woodstock. This magnificent Woodstock Contemporary is a combination of the modern, clean lines of a Frank Lloyd Wright inspired design added in 2003 and a Buckminster Fuller style geodesic dome built in 1970. Offering over 3,000 square feet of living space as well as a magical Central Park gazebo and stone patio, the home was designed as a work of art as well as a place to call home. With beauty and open space indoors as well as a feeling of warmth and intimacy, the home is a wonderful retreat for family and friends. The hand carved, mahogany front door leads to a stunning, open living space filled with light from glass doors and windows high at the pitch of the Douglas Fir vaulted ceilings. The living space also has a gas stove that adds to the warmth. The lofted, galley office leads to the primary suite that is filled with light and warmth from a beautiful bedside gas stove. The primary bathroom has two sinks, an extra-large shower and steam room, and a walk in closet reminiscent of that in a SoHo loft. Downstairs there is an additional entrance through a large mudroom that leads to a hallway with laundry and additional storage. There are guest bedrooms downstairs as well, both with private full bathrooms and doors leading to the patio where guests can sit with the fine work of local artist Tom Gottslaben. The dome is a conversation piece in and of itself. Built in 1970, it is no doubt a part of Woodstock history. It has its own private entrance and full bathroom as well as an open, modern kitchen. There is a wood burning stove off the center and it can be configured as multiple spaces including dining, living, and screening area. Just minutes to some of the highest rated restaurants in Upstate New York as well as world famous music venues and the best outdoor entertainment, this is a once in a lifetime opportunity to own a piece of history in the most sought after part of the Hudson Valley. Please visit our OPEN HOUSE Sunday, May 7th between 11am-1pm.
-
2023-04-11status Pending (Continue To Show) 2105-char remark
Show marketing remark (2105 chars)
Welcome to an architectural wonder sitting on 1.73 acres of secluded and private land in the heart of the Village of Woodstock. This magnificent Woodstock Contemporary is a combination of the modern, clean lines of a Frank Lloyd Wright inspired design added in 2003 and a Buckminster Fuller style geodesic dome built in 1970. Offering over 3,000 square feet of living space as well as a magical Central Park gazebo and stone patio, the home was designed as a work of art as well as a place to call home. With beauty and open space indoors as well as a feeling of warmth and intimacy, the home is a wonderful retreat for family and friends. The hand carved, mahogany front door leads to a stunning, open living space filled with light from glass doors and windows high at the pitch of the Douglas Fir vaulted ceilings. The living space also has a gas stove that adds to the warmth. The lofted, galley office leads to the primary suite that is filled with light and warmth from a beautiful bedside gas stove. The primary bathroom has two sinks, an extra-large shower and steam room, and a walk in closet reminiscent of that in a SoHo loft. Downstairs there is an additional entrance through a large mudroom that leads to a hallway with laundry and additional storage. There are guest bedrooms downstairs as well, both with private full bathrooms and doors leading to the patio where guests can sit with the fine work of local artist Tom Gottslaben. The dome is a conversation piece in and of itself. Built in 1970, it is no doubt a part of Woodstock history. It has its own private entrance and full bathroom as well as an open, modern kitchen. There is a wood burning stove off the center and it can be configured as multiple spaces including dining, living, and screening area. Just minutes to some of the highest rated restaurants in Upstate New York as well as world famous music venues and the best outdoor entertainment, this is a once in a lifetime opportunity to own a piece of history in the most sought after part of the Hudson Valley. Please visit our OPEN HOUSE Sunday, May 7th between 11am-1pm.
-
2023-03-14$1,275,000 Active 2105-char remark
Show marketing remark (2105 chars)
Welcome to an architectural wonder sitting on 1.73 acres of secluded and private land in the heart of the Village of Woodstock. This magnificent Woodstock Contemporary is a combination of the modern, clean lines of a Frank Lloyd Wright inspired design added in 2003 and a Buckminster Fuller style geodesic dome built in 1970. Offering over 3,000 square feet of living space as well as a magical Central Park gazebo and stone patio, the home was designed as a work of art as well as a place to call home. With beauty and open space indoors as well as a feeling of warmth and intimacy, the home is a wonderful retreat for family and friends. The hand carved, mahogany front door leads to a stunning, open living space filled with light from glass doors and windows high at the pitch of the Douglas Fir vaulted ceilings. The living space also has a gas stove that adds to the warmth. The lofted, galley office leads to the primary suite that is filled with light and warmth from a beautiful bedside gas stove. The primary bathroom has two sinks, an extra-large shower and steam room, and a walk in closet reminiscent of that in a SoHo loft. Downstairs there is an additional entrance through a large mudroom that leads to a hallway with laundry and additional storage. There are guest bedrooms downstairs as well, both with private full bathrooms and doors leading to the patio where guests can sit with the fine work of local artist Tom Gottslaben. The dome is a conversation piece in and of itself. Built in 1970, it is no doubt a part of Woodstock history. It has its own private entrance and full bathroom as well as an open, modern kitchen. There is a wood burning stove off the center and it can be configured as multiple spaces including dining, living, and screening area. Just minutes to some of the highest rated restaurants in Upstate New York as well as world famous music venues and the best outdoor entertainment, this is a once in a lifetime opportunity to own a piece of history in the most sought after part of the Hudson Valley. Please visit our OPEN HOUSE Sunday, May 7th between 11am-1pm.
-
2015-04-01$1,490,000
ⓘ 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
- $17,770 · $1,481/mo
- Projected year-2 tax
- $21,559 · $1,797/mo
- Expected delta
- +$3,789/yr (+$316/mo · 21.3%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 3/10 Moderate 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
- Wind 3/10 Moderate 7% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
- $198,000
- − Mortgage interest
- −$84,018
- − Property taxes
- −$17,770
- − Insurance
- −$8,166
- − Repairs & maintenance
- −$15,840
- − Management
- −$15,840
- − Depreciation
- −$43,633
- Taxable income
- $12,733
- Est. tax owed @ 24.0%
- −$3,056
- After-tax cash flow
- $33,040/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
- Onteora Central School District
- NCES district ID
- 3621840
- Math proficiency
- 58% ▬ 0.00%
- Reading proficiency
- 59% ▼ -3.00%
- Median HH income
- $56,997
- Composite
- 52.17/100
- National rank
- #3482
- State rank
- #288 of 755 in NY
Livability — Woodstock
- Score
- 77/100
- State rank
- #205
- US rank
- #3176
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Woodstock, NY
- City population
- 4,530
- Population (ZIP)
- 4,530
Population outlook (Ulster County) Hauer SSP2
- Today (2025)
- 175,887 people
- By 2030
- 171,876 · -2.3%
- By 2040
- 161,771 · -8.0%
- By 2050
- 151,470 · -13.9%
- By 2075
- 133,023 · -24.4%
- By 2100
- 113,504 · -35.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (84%)
- Race & ethnicity
- White 84% Hispanic / Latino 6% Two or more races 5% Asian 3% Black 2%
- Hispanic origin (detail)
- Common ancestry
- Scotch-Irish 8% Italian 7% Romanian 5%
- Foreign-born
- 12% · Canada, China, Jamaica
- Languages at home
- 90% English-only · Spanish 3% French/Haitian/Cajun 2% German/W. Germanic 1%
Political lean MEDSL · Ulster
- 2024 margin
- D (+18.7) · D 59.3% · R 40.7%
- 2008→2024 swing
- -4.9pp toward R · 2008: 23.6pp · 2024: 18.7pp
- All cycles
- 2024: D+18.7 2020: D+20.9 2016: D+9.1 2012: D+21.9 2008: D+23.6
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -96.28%
- Current HPI
- 344.8651
- 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
+0.7% since first listed10 events — show timeline
- 2026-02-18 Listed $1,499,900 OneKey® MLS as Distributed by MLS Grid
- 2026-01-22 Listed for Rent $6,500 ONEKEY
- 2023-08-30 Sold (Public Records) $1,275,000 Public Records
- 2023-08-24 Sold (MLS) $1,275,000 HVCRMLS
- 2023-07-11 Pending — HVCRMLS
- 2023-06-19 Pending — HVCRMLS
- 2023-04-15 Relisted — HVCRMLS
- 2023-04-11 Pending — HVCRMLS
- 2023-03-14 Listed $1,275,000 HVCRMLS
- 2015-04-01 Listed $1,490,000 HVCRMLS
Property tax history
+4.8%/yrLatest (2025): $17,770 · -5.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…