25125 71st Ave Unit 110A · New York, NY 11426

$239,000

1 bd · 1.0 ba · 659 sqft · Condo public records · 52 Days on market

Built 1950

---

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 +18.4/30.0
• ARV discount +7.5/15.0
• DSCR +5.8/10.0
• Schools +5.0/10.0
• 1% rule +4.9/10.0
• Livability +3.8/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Lovely Lower-End 1 Bedroom In Excellent Condition In Parkwood Estates! Features: Living/ Dining Room With Gleaming Hardwood Floors, Updated Kitchen With Stainless Steel Appliances, Glass Back Splash, Renovated Bath Extra Bonus Deeded Double Parking Spot #27 Pet/Dog Friendly ! Prime Location., Additional information: Appearance:Excellent,Interior Features:Lr/Dr

Key facts

• Parking
• Built 1950
• Listed 51 days

Property features AI

Finance

• HOA & community: Association: Parkwood Estates Floral Park Owners

Exterior

• Parking: Assigned parking (1 space); Parking fee required
• Utilities: Con-Edison electric service; Public sewer; Trash collection (public); Water connected; Sewer connected; Electricity connected; Natural gas connected; Cable connected
• Home design: Stock cooperative; 2 stories; Entry level is 1st floor
• Construction: Brick and stucco construction
• Exterior features: Brick and stucco exterior; Not waterfront; No additional parcels

Interior

• Kitchen: Dishwasher; Gas oven; Microwave; Refrigerator; Stainless steel appliances
• Bedrooms: Bedroom on the first floor
• Flooring: Hardwood floors
• Bathrooms: 1 full bathroom
• Heating & cooling: Oil heating; Wall/window air conditioning units
• Interior features: First-floor bedroom; First-floor full bathroom; Eat-in kitchen; Updated/remodeled condition; No basement; Total of 4 rooms; Pets allowed (cats and dogs; size limits apply)
• Laundry & utility: Utilities connected: electricity, natural gas, water, sewer, cable

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $239k.

Deal economics

• At list price, monthly cash flow is $224 ($3k/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 $237k (0.7% below list).
• Recommended offer: $232k (3.0% below list) — sets the bar for market timing.
• Cap rate 7.4% 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: 80 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 5,302 units permitted in Queens County in 2024 (4,918 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
• Queens County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 52 days — a 3% lower offer ($232k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 12y 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 $165k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: 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.

Recommended offer $231,830 (3.0% below list)

Questions for the listing agent

1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. 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?
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. 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?
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 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: 0.99% ✗
• Cap rate: 7.42%
• Cash-on-cash: 4.01%
• DSCR: 1.18
• GRM: 8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -10.0%
• Equity multiple: 0.63×
• Total profit: $-24,446
• Equity at exit: $35,636

10-year hold

• IRR: -0.6%
• Equity multiple: 0.96×
• Total profit: $-2,796
• Equity at exit: $20,664

Cash invested: $66,920 (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 11426

• Active inventory: 80
• Price-to-rent: 8.4×

Monthly cashflow live

• Estimated rent: $2,374 medium
• Mortgage (P&I): −$1,253
• Tax est. 1.5%: −$299 /mo · $3,585/yr
• Insurance: −$100
• HOA: −$0
• Vacancy / Maint / Mgmt: −$499
• Net cashflow: $224

Break-even live

Break-even rent $2,091

Max offer price $239,000

Occupancy floor 86%

Sensitivity live

Price	-10% $389	-5% $306	+0% $224	+5% $141	+10% $59
Rent	-10% $36	-5% $130	+0% $224	+5% $317	+10% $411
Rate	-1.0pp $344	-0.5pp $284	base $224	+0.5pp $162	+1.0pp $99

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: $59,750
• Closing costs: $7,170
• Reserves months: —
• Total cash needed: —

Rent comps 4 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
260-51 73rd Ave Queens, NY	1.0	1.0	518	$2,200	$4.25	5d	1	0.35mi
76-37 Commonwealth Blvd Unit 2 Jamaica, NY	1.0	1.0	641	$2,200	$3.43	25d	1	0.73mi
24120 Northern Blvd Unit 3K Little Neck, NY	—	1.0	500	$2,800	$5.60	15d	1	1.40mi
4212 Marathon Pkwy Little Neck, NY	1.0	1.0	550	$2,375	$4.32	25d	1	1.47mi

HOA detail condo

• Monthly dues: $0 · $0/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 18 events

1. 2026-06-18
   days on market $239,000 Active 52 DOM
2. 2026-06-17
   days on market $239,000 Active 51 DOM
3. 2026-06-16
   days on market $239,000 Active 50 DOM
4. 2026-06-15
   days on market $239,000 Active 49 DOM
5. 2026-06-13
   days on market $239,000 Active 47 DOM
6. 2026-06-10
   days on market $239,000 Active 43 DOM
7. 2026-06-08
   days on market $239,000 Active 42 DOM
8. 2026-06-08
   days on market $239,000 Active 41 DOM
9. 2026-06-04
   days on market $239,000 Active 38 DOM
10. 2026-06-03
    days on market $239,000 Active 37 DOM
11. 2026-06-01
    days on market $239,000 Active 35 DOM
12. 2026-05-31
    days on market $239,000 Active 34 DOM
13. 2026-04-28
    listed $249,000 Active
14. 2026-04-25
    historical $249,000
15. 2026-04-10
    historical
16. 2026-02-15
    listed $250,000 Active
17. 2015-10-20
    soldstatus $165,000 365-char remark

    Show marketing remark (365 chars)

    Lovely Lower-End 1 Bedroom In Excellent Condition In Parkwood Estates! Features: Living/ Dining Room With Gleaming Hardwood Floors, Updated Kitchen With Stainless Steel Appliances, Glass Back Splash, Renovated Bath Extra Bonus Deeded Double Parking Spot #27 Pet/Dog Friendly ! Prime Location., Additional information: Appearance:Excellent,Interior Features:Lr/Dr

18. 2014-10-06
    listed $169,000 365-char remark

    Show marketing remark (365 chars)

    Lovely Lower-End 1 Bedroom In Excellent Condition In Parkwood Estates! Features: Living/ Dining Room With Gleaming Hardwood Floors, Updated Kitchen With Stainless Steel Appliances, Glass Back Splash, Renovated Bath Extra Bonus Deeded Double Parking Spot #27 Pet/Dog Friendly ! Prime Location., Additional information: Appearance:Excellent,Interior Features:Lr/Dr

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 27% chance of damaging wind over 30 yrs
• 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 7 by 30 yrs out

Taxation est. · year 1

• Rental income: $28,487
• − Mortgage interest: −$13,388
• − Property taxes: −$3,585
• − Insurance: −$1,195
• − Repairs & maintenance: −$2,279
• − Management: −$2,279
• − Depreciation: −$6,953
• Taxable loss: −$1,192
• Est. tax savings @ 24.0%: +$286
• After-tax cash flow: $2,970/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: Queens County · 1,914,869 people
• City population: 7,731,280
• Metro: New York-Newark-Jersey City, NY-NJ-PA
• Population (ZIP): 19,411
• Household income: $103,533
• Rent vs Own: 29.8% rent · 70.2% own
• Severe rent burden: 334.0

Population outlook (Queens County) Hauer SSP2

• Today (2025): 2,546,320 people
• By 2030: 2,643,059 · +3.8%
• By 2040: 2,815,563 · +10.6%
• By 2050: 2,944,423 · +15.6%
• By 2075: 3,123,338 · +22.7%
• By 2100: 3,098,688 · +21.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.67)
• Race & ethnicity: Asian 50% White 22% Hispanic / Latino 16% Two or more races 9% Black 6%
• Hispanic origin (detail): Puerto Rican 3% Dominican 3%
• Common ancestry: Romanian 4% Hispanic 2% Italian 1%
• Foreign-born: 48% · Canada, China, South Korea
• Languages at home: 40% English-only · Other Indo-European 29% Spanish 12% Chinese 7%

Political lean MEDSL · Queens

• 2024 margin: Strong D (+24.6) · D 62.3% · R 37.7%
• 2008→2024 swing: -26.2pp toward R · 2008: 50.8pp · 2024: 24.6pp
• All cycles: 2024: D+24.6 2020: D+45.2 2016: D+53.4 2012: D+58.5 2008: D+50.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -341.48%
• Current HPI: 286.4239
• 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
▸Financial Services	10	$950B
▸Consumer Goods	9	$162B
▸Insurance	4	$225B
▸Telecommunications	2	$144B
▸Pharmaceuticals	2	$112B
▸Media / Entertainment	2	$69B

Price history

+47.3% since first listed

6 events — show timeline

• 2026-04-28 Listed $249,000 OneKey® MLS as Distributed by MLS Grid
• 2026-04-25 Coming Soon $249,000 OneKey® MLS as Distributed by MLS Grid
• 2026-04-10 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2026-02-15 Listed $250,000 OneKey® MLS as Distributed by MLS Grid
• 2015-10-20 Sold (MLS) $165,000 OneKey® MLS as Distributed by MLS Grid
• 2014-10-06 Listed $169,000 OneKey® MLS as Distributed by MLS Grid