418 E 59th St Unit 11A

New York, NY 10022

$1,280,000F

2 bd · 2.5 ba · 1,400 sqft · Built 1989 · Condo · Pending · 148 DOM

Cashflow @ list (25.0% down · 7.5%)

• Estimated rent: $8,949/mo
• Mortgage (P&I): −$6,712
• Tax + insurance: −$2,133
• HOA: −$2,935
• Vac / Maint / Mgmt: −$1,879
• Net cashflow: $-4,711/mo
• Annual: $-56,533/yr
• Cap rate: 1.88%
• Cash-on-cash: -15.77%
• DSCR: 0.30
• 1% rule: 0.70%
• Cash to close: $358,400

Investor read

• This is a 2-bed/2.5-bath condo listed at $1.28M.
• At list price, monthly cash flow is $-5k ($-57k/yr) — negative.
• To cash-flow at today's rent, offer at most $1.02M (20.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $895k (30.1% below list).
• It's been on market 148 days — a 12% lower offer ($1.13M) is reasonable based on typical stale-listing flexibility.
• Recommended offer: $895k (30.1% below list) — sets the bar for 1% rule.
• In year one you build about $72k of equity ($9k loan paydown + $64k appreciation (5.0% local appreciation)).
• 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.
• Watch-outs: HOA is 33% of rent.
• Market conditions: Rents rising fast (+8.7%/yr); 715 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 9d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 4,467 units permitted in New York County in 2024 (4,463 in 5+ unit buildings).
• New York County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$116k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
• Climate carrying-cost: moderate 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.
• Cap rate 1.9% vs local median 2.6% in New York — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.
• At $8,949/mo this rent would consume 62% of the median local household income ($172k/yr) (locally 2256% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Questions for listing agent

• 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?
• It's been on market 148 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
• What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
• Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
• 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?
• 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?