CashFlowRE
Sign in Sign up
344 White Rd
D Composite 40.78
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 +14.6/15.0
  • Cash flow +6.9/30.0
  • Schools +6.3/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.5/10.0
  • DSCR +1.1/10.0
  • Appreciation +0.0/10.0

$855,000

344 White Rd · Mineola, NY 11501
5 bd · 2.0 ba · 1,379 sqft · SingleFamily public records · 40 Days on market
Built 1952 5,000 sqft lot $620/sqft · at area comps Est $1015k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

An Expanded Cape With Full Rear Dormer Offering Five Bedrooms And Two Full Baths. Centrally Located To Both NYU Langone And Northwell LIJ Hospital Systems, This Homes Proximity To The LIRR, Major Parkways, LIE And Bus Routes Make Commuting A Breeze. Featuring A Recently Updated Kitchen, New Windows, A Full Paver Driveway And Newer Roof, This Home Has Been Meticulously Maintained. Enjoy The Nearby Shopping And Restaurants, Beautiful Park Facilities, Library, Beaches And All That Mineola Village And Nassau County Have to Offer. A Full Basement, Oversized One Car Garage, Great Yard Space And Low Taxes Make For An Exceptional Opportunity. You Do Not Want To Miss This One!

Key facts

  • 5,000 sq ft lot
  • Garage
  • Built 1952

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 5-bed/2.0-bath single-family listed at $855k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-15k/yr) — negative.
  • To cash-flow at today's rent, offer at most $628k (26.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $554k (35.2% below list).
  • Recommended offer: $554k (35.2% below list) — sets the bar for 1% rule.
  • Cap rate 4.5% vs local median 3.7% in Mineola — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 83/100 on livability (#58 in NY, #868 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+; Watch: cost of living F.
  • Mineola Union Free School District (suburban): math 71% / reading 69% proficiency, ranked #113 of 590 in NY (top 19%) — strong family-tenant draw, lease renewals of 3-5y typical; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+4.9%/yr); 95 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 824 units permitted in Nassau County in 2024 (153 in 5+ unit buildings).
  • At $5,543/mo this rent would consume 48% of the median local household income ($138k/yr) (locally 489% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $6k of loan paydown is wiped out by about $26k 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

  • It's been on market 40 days — a 3% lower offer ($829k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $554,331 (35.2% 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 40 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.65%
Cap rate
4.49%
Cash-on-cash
-6.43%
DSCR
0.71
GRM
12.9

CMA / ARV

ARV (median comp)
$1,015,158
List price
$855,000
Delta
-15.78%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
466 Jefferson Pl 0.28mi 5/2.0 1,413 (+2%) 3mo $838,000 $593 80
314 Latham Rd 0.08mi 4/1.0 (-1) 1,430 (+4%) 9mo $715,000 $500 74
73 Schumacher Dr 0.33mi 4/1.0 (-1) 1,280 (-7%) 1mo $750,000 $586 63
400 Foch Blvd 0.24mi 4/1.0 (-1) 1,500 (+9%) 3mo $990,000 $660 62
2 Yorkshire Rd 0.52mi 4/2.0 (-1) 1,336 (-3%) 6mo $950,000 $711 61
347 Wellington Rd 0.39mi 4/1.5 (-1) 1,484 (+8%) 3mo $845,000 $569 59
239 White Rd 0.26mi 4/2.0 (-1) 1,560 (+13%) 6mo $779,000 $499 56
40 Irwin St 0.70mi 4/2.0 (-1) 1,443 (+5%) 6mo $943,000 $653 50
246 Wellington Rd 0.47mi 4/2.5 (-1) 1,568 (+14%) 2mo $910,000 $580 46
76 Thorens Ave 0.52mi 4/1.0 (-1) 1,249 (-9%) 9mo $767,600 $615 44
42 Tottenham Pl 0.69mi 4/3.0 (-1) 1,274 (-8%) 7mo $1,130,000 $887 41
62 12th Ave 0.69mi 4/1.0 (-1) 1,235 (-10%) 2mo $650,000 $526 40

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 · 4.88% rent growth · sell at horizon

5-year hold
IRR
-25.5%
Equity multiple
0.12×
Total profit
$-209,684
Equity at exit
$127,483
10-year hold
IRR
-17.1%
Equity multiple
-0.01×
Total profit
$-242,581
Equity at exit
$73,925

Cash invested: $239,400 (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 11501

Rents YoY
4.9%
Active inventory
95
Price-to-rent
12.9×

Monthly cashflow live

Estimated rent
$5,543 medium interval (Pro) →
Mortgage (P&I)
$4,484
Tax from tax record
$823 /mo · $9,874/yr
Insurance
$356
HOA
$0
Vacancy / Maint / Mgmt
$1,164
Net cashflow
$-1,284

Break-even live

Break-even rent $7,168
Max offer price $628,251
Occupancy floor

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
$213,750
Closing costs
$25,650
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
94 Millington Pl Mineola, NY 4.0 2.5 1590 $5,500 $3.46 1d 1 0.67mi
23 Center Dr New Hyde Park, NY 4.0 2.0 1500 $5,000 $3.33 43d 1 0.92mi
220 Pershing Pkwy Mineola, NY 4.0 2.0 1550 $4,750 $3.06 1d 1 1.33mi

Listing history 3 events

  1. 2026-05-08
    status Pending 676-char remark
    Show marketing remark (676 chars)

    An Expanded Cape With Full Rear Dormer Offering Five Bedrooms And Two Full Baths. Centrally Located To Both NYU Langone And Northwell LIJ Hospital Systems, This Homes Proximity To The LIRR, Major Parkways, LIE And Bus Routes Make Commuting A Breeze. Featuring A Recently Updated Kitchen, New Windows, A Full Paver Driveway And Newer Roof, This Home Has Been Meticulously Maintained. Enjoy The Nearby Shopping And Restaurants, Beautiful Park Facilities, Library, Beaches And All That Mineola Village And Nassau County Have to Offer. A Full Basement, Oversized One Car Garage, Great Yard Space And Low Taxes Make For An Exceptional Opportunity. You Do Not Want To Miss This One!

  2. 2026-03-30
    listed $855,000 Active 676-char remark
    Show marketing remark (676 chars)

    An Expanded Cape With Full Rear Dormer Offering Five Bedrooms And Two Full Baths. Centrally Located To Both NYU Langone And Northwell LIJ Hospital Systems, This Homes Proximity To The LIRR, Major Parkways, LIE And Bus Routes Make Commuting A Breeze. Featuring A Recently Updated Kitchen, New Windows, A Full Paver Driveway And Newer Roof, This Home Has Been Meticulously Maintained. Enjoy The Nearby Shopping And Restaurants, Beautiful Park Facilities, Library, Beaches And All That Mineola Village And Nassau County Have to Offer. A Full Basement, Oversized One Car Garage, Great Yard Space And Low Taxes Make For An Exceptional Opportunity. You Do Not Want To Miss This One!

  3. 2026-03-24
    historical $855,000 676-char remark
    Show marketing remark (676 chars)

    An Expanded Cape With Full Rear Dormer Offering Five Bedrooms And Two Full Baths. Centrally Located To Both NYU Langone And Northwell LIJ Hospital Systems, This Homes Proximity To The LIRR, Major Parkways, LIE And Bus Routes Make Commuting A Breeze. Featuring A Recently Updated Kitchen, New Windows, A Full Paver Driveway And Newer Roof, This Home Has Been Meticulously Maintained. Enjoy The Nearby Shopping And Restaurants, Beautiful Park Facilities, Library, Beaches And All That Mineola Village And Nassau County Have to Offer. A Full Basement, Oversized One Car Garage, Great Yard Space And Low Taxes Make For An Exceptional Opportunity. You Do Not Want To Miss This One!

ⓘ 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
$9,874 · $823/mo
Projected year-2 tax
$12,162 · $1,013/mo
Expected delta
+$2,288/yr (+$191/mo · 23.2%)

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$66,520
− Mortgage interest
−$47,893
− Property taxes
−$9,874
− Insurance
−$4,275
− Repairs & maintenance
−$5,322
− Management
−$5,322
− Depreciation
−$24,873
Taxable loss
−$31,038
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,449
After-tax cash flow
$-7,954/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
Mineola Union Free School District
NCES district ID
3619500
Math proficiency
71% ▲ 5.00%
Reading proficiency
69% ▲ 8.00%
Median HH income
$84,012
Composite
62.64/100
National rank
#676
State rank
#113 of 590 in NY

Livability — Mineola

Score
83/100
State rank
#58
US rank
#868

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
Mineola, NY
County
Nassau County · 653,051 people
City population
21,641
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
21,641
Household income
$137,665
Rent vs Own
31.3% rent · 68.7% own
Severe rent burden
489.0

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 0.56)
Race & ethnicity
White 63% Hispanic / Latino 16% Asian 14% Two or more races 10% Black 2%
Hispanic origin (detail)
Puerto Rican 2% Dominican 3%
Common ancestry
Russian 6% Romanian 6% Scotch-Irish 2%
Foreign-born
29% · Canada, China, South Korea
Languages at home
62% English-only · Other Indo-European 12% Spanish 11% Chinese 5%

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
▼ -600.19%
Current HPI
327.4674
Rent YoY
▲ 4.88%
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

+0.0% since first listed
3 events — show timeline
  • 2026-05-08 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-03-30 Listed $855,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-03-24 Coming Soon $855,000 OneKey® MLS as Distributed by MLS Grid

Property tax history

+3.0%/yr

Latest (2024): $9,874 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…