CashFlowRE
Sign in Sign up
8 Foster Pl
C Composite 55.45
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 +16.7/30.0
  • ARV discount +15.0/15.0
  • Schools +5.8/10.0
  • DSCR +5.2/10.0
  • Livability +4.0/5.0
  • 1% rule +3.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$599,999

8 Foster Pl · Hempstead, NY 11550
5 bd · 2.0 ba · 1,092 sqft · SingleFamily public records · 6 Days on market
Built 1923 4,000 sqft lot $549/sqft · 22% below area Est $768k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 8 Foster Place, a spacious and well-maintained Hempstead home offering versatility, charm, and room to grow. Set behind a welcoming front porch, this 5 bedroom, 2 full bath residence features a functional layout with generous living space across multiple levels. Inside, hardwood floors run throughout much of the home, adding warmth and continuity to the interior. The expansive layout provides flexibility for larger households, guest space, a home office setup, or multi-generational living. Natural light fills the home, creating a bright and comfortable atmosphere throughout. The backyard is designed for both everyday enjoyment and entertaining, featuring a paver patio with space

Key facts

  • Natural light
  • Functional layout
  • Paver patio

Tags

HARDWOOD FLOORSPAVER PATIOWELCOMING FRONT PORCHNATURAL LIGHTFUNCTIONAL LAYOUTGENEROUS LIVING SPACE

Property features AI

Exterior

  • Parking: Private driveway
  • Utilities: Electricity connected (PSEG); Natural gas connected; Public sewer
  • Home design: Single family residence; Two-story
  • Construction: Vinyl siding construction
  • Exterior features: Vinyl siding; Not waterfront; No additional parcels

Interior

  • Kitchen: Dishwasher; Gas oven; Refrigerator
  • Bedrooms: Includes a bedroom on the first floor
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Hot water heating (natural gas); No central air conditioning
  • Interior features: First-floor bedroom; Partially finished basement; Crawl attic; Two levels; Patio and porch
  • Laundry & utility: Washer; Dryer

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 $600k.

Deal economics

  • At list price, monthly cash flow is $370 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $534k (11.0% below list).
  • Recommended offer: $534k (11.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 5.1% in Hempstead — 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 79/100 on livability (#123 in NY, #2,002 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A; Watch: crime C-, cost of living F.
  • Uniondale Union Free School District (suburban): math 59% / reading 70% proficiency, ranked #164 of 590 in NY (top 28%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: California Avenue Elementary School (math 24% / reading 24%, grade F, #1,846 of 2,108 statewide, top 91%, 663 students, 63% FRL); Turtle Hook Middle School (math 24% / reading 54%, grade F, #418 of 729 statewide, top 59%, 669 students, 66% FRL); Uniondale High School (math 83% / reading 90%, grade A, #336 of 1,100 statewide, top 31%, 2,080 students, 62% FRL).
  • Zoned-school proficiency averages 50% at this address vs 64% district-wide (-14 pts) — the specific schools serving this property underperform the Uniondale Union Free School District average; the district grade overstates school quality for this exact location.
  • Market conditions: 167 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 824 units permitted in Nassau County in 2024 (153 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $18k 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.
  • Current owner paid $130k; list at $600k implies a 362% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 58% 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 $534,090 (11.0% below list)

Questions for the listing agent

  1. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
0.89%
Cap rate
7.03%
Cash-on-cash
2.65%
DSCR
1.12
GRM
9.4

CMA / ARV

ARV (median comp)
$768,010
List price
$599,999
Delta
-21.88%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7 Stanley Pl 0.14mi 4/2.0 (-1) 1,125 (+3%) 6mo $750,000 $667 78
541 Bedford Ave 0.49mi 4/2.0 (-1) 1,109 (+2%) 6mo $700,000 $631 64
41 Perry St 0.49mi 5/3.0 1,203 (+10%) 2mo $889,000 $739 54
26 California Ave 0.72mi 4/2.0 (-1) 1,100 (+1%) 11mo $576,500 $524 51
112 Rutland Rd 0.45mi 5/3.0 1,214 (+11%) 6mo $720,000 $593 51
434 Greenwich St 0.32mi 4/1.0 (-1) 1,010 (-8%) 20mo $536,000 $531 47
160 Argyle Ave 0.55mi 4/3.0 (-1) 950 (-13%) 2mo $693,598 $730 42
49 Perry St 0.48mi 4/3.0 (-1) 1,242 (+14%) 13mo $640,000 $515 35
466 Maple Ave 0.73mi 4/2.0 (-1) 1,190 (+9%) 21mo $647,500 $544 29
461 Greengrove Ave 0.71mi 4/2.0 (-1) 1,240 (+14%) 16mo $620,000 $500 26

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

5-year hold
IRR
-12.1%
Equity multiple
0.56×
Total profit
$-73,740
Equity at exit
$89,462
10-year hold
IRR
-3.0%
Equity multiple
0.80×
Total profit
$-34,254
Equity at exit
$51,877

Cash invested: $168,000 (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 11550

Active inventory
167
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$5,341 medium interval (Pro) →
Mortgage (P&I)
$3,146
Tax from tax record
$453 /mo · $5,430/yr
Insurance
$250
HOA
$0
Vacancy / Maint / Mgmt
$1,122
Net cashflow
$370

Break-even live

Break-even rent $4,872
Max offer price $599,999
Occupancy floor 88%

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
$150,000
Closing costs
$18,000
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
21 Union Ave Hempstead, NY 4.0 3.0 1342 $5,700 $4.25 1d 1 0.97mi
67 W Marshall St Hempstead, NY 6.0 2.0 1400 $4,800 $3.43 11d 1 1.20mi
204 Wellington St Hempstead, NY 4.0 2.0 1075 $4,300 $4.00 22d 1 1.32mi

Listing history 4 events

  1. 2026-06-08
    statusdays on market $599,999 Pending 6 DOM
  2. 2026-05-13
    listed $599,999 Active 1085-char remark
  3. 2025-12-29
    listed $630,000 Active
  4. 1989-06-06
    soldstatus $130,000

ⓘ 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
$5,430 · $453/mo
Projected year-2 tax
$7,785 · $649/mo
Expected delta
+$2,355/yr (+$196/mo · 43.4%)

ⓘ 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 ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 58% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 8 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
$64,091
− Mortgage interest
−$33,609
− Property taxes
−$5,430
− Insurance
−$3,000
− Repairs & maintenance
−$5,127
− Management
−$5,127
− Depreciation
−$17,455
Taxable loss
−$5,658
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,358
After-tax cash flow
$5,802/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
Uniondale Union Free School District
NCES district ID
3629280
Math proficiency
59% ▲ 8.00%
Reading proficiency
70% ▲ 17.00%
Median HH income
$78,596
Composite
57.5/100
National rank
#1071
State rank
#164 of 590 in NY

Livability — Hempstead

Score
79/100
State rank
#123
US rank
#2002

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hempstead, NY
County
Nassau County · 653,051 people
City population
60,960
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
60,960
Household income
$92,677
Rent vs Own
50.3% rent · 49.7% own
Severe rent burden
2535.0

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 0.62)
Race & ethnicity
Hispanic / Latino 44% Black 43% Two or more races 14% White 7% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 3% Dominican 4%
Common ancestry
Hispanic 4%
Foreign-born
37% · Canada, Jamaica
Languages at home
53% English-only · Spanish 40% French/Haitian/Cajun 4% Other Indo-European 1%

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
▼ -297.72%
Current HPI
339.055
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

Price history

+361.5% since first listed
4 events — show timeline
  • 2026-06-08 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-05-13 Listed $599,999 OneKey® MLS as Distributed by MLS Grid
  • 2025-12-29 Listed $630,000 OneKey® MLS as Distributed by MLS Grid
  • 1989-06-06 Sold (Public Records) $130,000 Public Records

Property tax history

+2.4%/yr

Latest (2024): $5,430 · +10.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…