34-26 10th St · New York, NY 11106

$1,350,000

20 bd · None ba · 2,840 sqft · MultiFamily public records · 62 Days on market

Built 2001

---

Why this score? — see what drove the B+ 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 +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Appreciation +6.0/10.0
• Schools +5.0/10.0
• Rent growth +4.3/5.0
• Livability +3.8/5.0
• Condition / age +2.5/5.0

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks

Legal quadruplex semi-detached building on a quiet residential block in Astoria, near transportation and just 15 minutes to Midtown Manhattan. Close to the waterfront and Astoria Cove. Layout: 1st Floor: Studio + utilities room, 2nd Floor: 3 bedrooms, 2 full baths, LR, kitchen, 3rd Floor: Two 1-bedroom units, each with kitchen, LR/DR & balcony. Features multiple balconies, 1 indoor garage, and 3 outdoor parking spaces. All units rented with excellent tenants. Gross Income: $120,600/year, Annual expenses covered by landlord: Taxes: $10,000, Heat & cooking gas: approx. $11,000, Water: approx. $6,000, Insurance: approx. $4,500

Key facts

• Multiple balconies
• Quadruplex
• Near transportation

Tags

• QUADRUPLEX
• SEMI-DETACHED BUILDING
• QUIET RESIDENTIAL BLOCK
• NEAR TRANSPORTATION
• CLOSE TO WATERFRONT
• MULTIPLE BALCONIES

Property features AI

Exterior

• Parking: 3-car garage; Additional parking/other parking
• Utilities: Public sewer; Electricity connected; Natural gas connected; Water connected; Public trash collection
• Home design: Quadruplex
• Construction: Brick construction
• Exterior features: Brick construction; Not waterfront

Interior

• Bedrooms: Two 1-bedroom units; One 3-bedroom unit
• Heating & cooling: Natural gas heating; Wall/window air conditioning units
• Interior features: Other interior features

What this means for you Summary

Snapshot

• This is a 3×1bd/1ba + 1×3bd/2ba units multifamily listed at $1.35M.

Deal economics

• At list price, monthly cash flow is $9k ($106k/yr) — positive. Per door: $2k/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($22k rent vs $1.35M).
• Recommended offer: $1.27M (6.0% below list) — sets the bar for market timing.
• Cap rate 14.1% 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: Rents rising fast (+7.3%/yr); 109 active listings in the ZIP; solid renter incomes; 5,302 units permitted in Queens County in 2024 (4,918 in 5+ unit buildings).
• At $21,892/mo this rent would consume 310% of the median local household income ($85k/yr) (locally 3679% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $37k of equity ($9k loan paydown + $28k appreciation (2.1% local appreciation)).
• Queens County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (2.1% appreciation + 7.3% rent growth), your $378k cash investment doubles in ~3 years — after that, you're playing with house money.
• By year 3, paydown + projected appreciation supports a ~$94k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 62 days — a 6% lower offer ($1.27M) is reasonable based on typical stale-listing flexibility.
• 5 sale attempts since 10y 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 $1.02M; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• 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 $1,269,000 (6.0% below list)

Questions for the listing agent

1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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?
8. 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.
9. 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.
10. 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: 1.62% ✓
• Cap rate: 14.14%
• Cash-on-cash: 28.03%
• DSCR: 2.25
• GRM: 5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.06% appreciation · 7.28% rent growth · sell at horizon

5-year hold

• IRR: 35.7%
• Equity multiple: 3.00×
• Total profit: $757,428
• Equity at exit: $537,175

10-year hold

• IRR: 38.9%
• Equity multiple: 6.74×
• Total profit: $2,169,518
• Equity at exit: $777,166

Cash invested: $378,000 (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 11106

• Home prices YoY: 0.6%
• Rents YoY: 7.3%
• Active inventory: 109
• Price-to-rent: 22.0×

Monthly cashflow live

• Estimated rent: $21,892 high
• Mortgage (P&I): −$7,080
• Tax from tax record: −$824 /mo · $9,884/yr
• Insurance: −$562
• HOA: −$0
• Vacancy / Maint / Mgmt: −$4,597
• Net cashflow: $8,829

Break-even live

Break-even rent $10,716

Max offer price $1,350,000

Occupancy floor 55%

Sensitivity live

Price	-10% $9,593	-5% $9,211	+0% $8,829	+5% $8,447	+10% $8,065
Rent	-10% $7,099	-5% $7,964	+0% $8,829	+5% $9,694	+10% $10,558
Rate	-1.0pp $9,509	-0.5pp $9,172	base $8,829	+0.5pp $8,479	+1.0pp $8,123

4-unit breakdown (identical units grouped — click to expand)

Units	Beds	Baths	Est. rent
▸ 3× units	1	1	$15,351
1× unit	3	2	$6,540
Total (4 units)			$21,892

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: $337,500
• Closing costs: $40,500
• Reserves months: —
• Total cash needed: —

Listing history 32 events

1. 2026-06-21
   days on market $1,350,000 Active 62 DOM
2. 2026-06-18
   days on market $1,350,000 Active 59 DOM
3. 2026-06-17
   days on market $1,350,000 Active 58 DOM
4. 2026-06-16
   days on market $1,350,000 Active 57 DOM
5. 2026-06-15
   days on market $1,350,000 Active 56 DOM
6. 2026-06-13
   days on market $1,350,000 Active 54 DOM
7. 2026-06-10
   days on market $1,350,000 Active 50 DOM
8. 2026-06-08
   days on market $1,350,000 Active 49 DOM
9. 2026-06-08
   days on market $1,350,000 Active 48 DOM
10. 2026-06-04
    days on market $1,350,000 Active 45 DOM
11. 2026-06-03
    days on market $1,350,000 Active 44 DOM
12. 2026-06-01
    days on market $1,350,000 Active 42 DOM
13. 2026-05-31
    days on market $1,350,000 Active 41 DOM
14. 2026-04-20
    listed $1,350,000 Active
15. 2026-04-14
    historical
16. 2026-03-20
    price $1,499,000
17. 2026-03-01
    price $1,550,000
18. 2026-02-04
    price $1,650,000
19. 2026-01-07
    listed $1,700,000 Active
20. 2019-06-29
    historical
21. 2019-04-21
    price $1,550,000
22. 2019-02-11
    price $1,595,000
23. 2019-01-31
    price $1,695,000
24. 2018-10-13
    listed $1,850,000 New
25. 2018-05-31
    historical
26. 2018-03-20
    price $1,799,000
27. 2018-02-09
    listed $1,899,000 New
28. 2017-02-25
    historical
29. 2017-01-19
    price $1,800,000
30. 2016-11-04
    price $1,550,000
31. 2016-10-27
    listed $1,400,000 New
32. 2006-03-06
    soldstatus $1,020,000

ⓘ 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: $9,884 · $824/mo
• Projected year-2 tax: $16,350 · $1,362/mo
• Expected delta: +$6,465/yr (+$539/mo · 65.4%)

ⓘ 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 7/10 Severe 7 d/yr ≥99°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 5 unhealthy d/yr today · 6 by 30 yrs out

Taxation est. · year 1

• Rental income: $262,704
• − Mortgage interest: −$75,621
• − Property taxes: −$9,884
• − Insurance: −$6,750
• − Repairs & maintenance: −$21,016
• − Management: −$21,016
• − Depreciation: −$39,273
• Taxable income: $89,143
• Est. tax owed @ 24.0%: −$21,394
• After-tax cash flow: $84,553/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): 40,930
• Household income: $84,867
• Rent vs Own: 83.4% rent · 16.6% own
• Severe rent burden: 3679.0

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: Highly diverse neighborhood (Simpson 0.71)
• Race & ethnicity: White 42% Hispanic / Latino 27% Asian 19% Two or more races 12% Black 7% Native American 1%
• Hispanic origin (detail): Mexican 7% Puerto Rican 6% Dominican 4%
• Common ancestry: Scotch-Irish 3% Romanian 3% Estonian 2%
• Foreign-born: 39% · Canada, Jamaica, China
• Languages at home: 48% English-only · Spanish 22% Other Indo-European 13% Russian/Polish/Slavic 4%

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: ▲ 2.06%
• Current HPI: 348.3009
• Rent YoY: ▲ 7.28%
• 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

+32.4% since first listed

19 events — show timeline

• 2026-04-20 Listed $1,350,000 OneKey® MLS as Distributed by MLS Grid
• 2026-04-14 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2026-03-20 Price Changed $1,499,000 OneKey® MLS as Distributed by MLS Grid
• 2026-03-01 Price Changed $1,550,000 OneKey® MLS as Distributed by MLS Grid
• 2026-02-04 Price Changed $1,650,000 OneKey® MLS as Distributed by MLS Grid
• 2026-01-07 Listed $1,700,000 OneKey® MLS as Distributed by MLS Grid
• 2019-06-29 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2019-04-21 Price Changed $1,550,000 OneKey® MLS as Distributed by MLS Grid
• 2019-02-11 Price Changed $1,595,000 OneKey® MLS as Distributed by MLS Grid
• 2019-01-31 Price Changed $1,695,000 OneKey® MLS as Distributed by MLS Grid
• 2018-10-13 Listed $1,850,000 OneKey® MLS as Distributed by MLS Grid
• 2018-05-31 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2018-03-20 Price Changed $1,799,000 OneKey® MLS as Distributed by MLS Grid
• 2018-02-09 Listed $1,899,000 OneKey® MLS as Distributed by MLS Grid
• 2017-02-25 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2017-01-19 Price Changed $1,800,000 OneKey® MLS as Distributed by MLS Grid
• 2016-11-04 Price Changed $1,550,000 OneKey® MLS as Distributed by MLS Grid
• 2016-10-27 Listed $1,400,000 OneKey® MLS as Distributed by MLS Grid
• 2006-03-06 Sold (Public Records) $1,020,000 Public Records

Property tax history

+6.5%/yr

Latest (2025): $9,884 · +160.8% YoY. Source: county tax records.