26 Redwood Ct Unit R26 · Coram, NY 11727

$199,990

1 bd · 1.0 ba · 500 sqft · Condo · 27 Days on market

Built 1976 Good condition

---

Why this score? — see what drove the F 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 +7.5/15.0
• 1% rule +5.6/10.0
• Schools +5.2/10.0
• Condition / age +3.8/5.0
• Rent growth +3.7/5.0
• Livability +3.3/5.0
• Cash flow +1.6/30.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Don't miss this fantastic opportunity to own! In this spacious Junior Model, 1 Bedroom/1 Bath, Upper-Level Corner Unit in the private, resort-style community of desirable North Isle Village, you will find generous storage, tremendous closet space, ample dining/living area, new HVAC system and electrical panel, and amenities galore! Workout in 2 gyms, unwind in the sauna, enjoy Indoor & outdoor pools, relax by the Clubhouse fireplace or have fun in the game/party room; Tennis courts, Basketball court, on-site laundry and assigned parking! Minutes away from shopping, dining, beaches, walking trails, transportation, and schools. HOA includes taxes, water, heat, gas, all outdoor maintenance, garbage & snow removal., Additional information: Appearance:Excellent,ExterioFeatures:Tennis,Interior Features:Efficiency Kitchen,Lr/Dr

Key facts

• Junior end unit
• Tennis courts
• Welcoming clubhouse

Tags

• JUNIOR END UNIT
• UPDATED MODERN BATHROOM
• AMENITY FILLED COMMUNITY
• TENNIS COURTS
• FULLY EQUIPPED FITNESS CENTER
• WELCOMING CLUBHOUSE

Property features AI

Finance

• Other: Living area reported as 500; No waterfront
• HOA & community: Community in-ground pool (indoor and outdoor access)

Exterior

• Parking: Assigned parking in a parking lot; No carport; No parking fee
• Utilities: PSEG electric service; Shared sewer; Cable available; Electricity connected; Natural gas connected; Private trash collection
• Home design: Stock cooperative; Two-story building; Entry on level 1
• Construction: Brick construction; Slab foundation
• Exterior features: Community basketball court; Tennis courts

Interior

• Kitchen: Gas range; Refrigerator
• Bedrooms: Second floor location
• Flooring: Combination flooring
• Bathrooms: 1 full bathroom
• Heating & cooling: Forced air heating (natural gas); Central air conditioning
• Interior features: Entrance foyer; No basement; Pets allowed

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $200k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-773 ($-9k/yr) — negative.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $200k).
• Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
• Cap rate 1.7% vs local median 3.5% in Coram — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

• Location reads 66/100 on livability (#646 in NY) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety B; Watch: amenities F, commute F, cost of living F.
• Longwood Central School District (rural): math 61% / reading 55% proficiency, ranked #235 of 590 in NY (top 40%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Coram Elementary School (math 37% / reading 52%, grade F, #1,277 of 2,108 statewide, top 64%, 914 students, 53% FRL); Longwood Junior High School (math 67% / reading 67%, grade A-, #101 of 729 statewide, top 15%, 1,388 students, 48% FRL); Longwood High School (math 90% / reading 77%, grade A, #409 of 1,100 statewide, top 39%, 2,977 students, 44% FRL).
• Market conditions: Rents rising fast (+4.7%/yr); 232 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,366 units permitted in Suffolk County in 2024 (216 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
• Suffolk County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

• It's been on market 27 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 2y 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 $166k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: HOA is 50% of rent.
• Climate carrying-cost: major wind risk, 77% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $196,990 (1.5% 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. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. 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?
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. 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?
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: 1.06% ✓
• Cap rate: 1.66%
• Cash-on-cash: -16.55%
• DSCR: 0.26
• GRM: 7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.66% rent growth · sell at horizon

5-year hold

• IRR: -43.7%
• Equity multiple: -0.38×
• Total profit: $-77,305
• Equity at exit: $29,819

10-year hold

• IRR: -48.6%
• Equity multiple: -1.01×
• Total profit: $-112,524
• Equity at exit: $17,291

Cash invested: $55,997 (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.

Methodology + full state rankings →

ZIP-level market 11727

• Rents YoY: 4.7%
• Active inventory: 232
• Price-to-rent: 7.8×

Monthly cashflow live

• Estimated rent: $2,129 high
• Mortgage (P&I): −$1,049
• Tax est. 1.5%: −$250 /mo · $3,000/yr
• Insurance: −$83
• HOA est. from 1 same-building comp: −$1,072
• Vacancy / Maint / Mgmt: −$447
• Net cashflow: $-773

Break-even live

Break-even rent $3,106

Max offer price $88,205

Occupancy floor —

Sensitivity live

Price	-10% $-634	-5% $-703	+0% $-773	+5% $-842	+10% $-911
Rent	-10% $-941	-5% $-857	+0% $-773	+5% $-688	+10% $-604
Rate	-1.0pp $-672	-0.5pp $-722	base $-773	+0.5pp $-824	+1.0pp $-877

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: $49,998
• Closing costs: $6,000
• Reserves months: —
• Total cash needed: —

Rent comps 10 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
23 Sierra Ct Unit 23 Coram, NY	1.0	1.0	600	$1,995	$3.33	45d	1	0.05mi
21 Sierra Ct Unit 21 Coram, NY	1.0	1.0	650	$1,895	$2.92	45d	1	0.05mi
10 Houston Ct #10 Coram, NY	1.0	1.0	650	$2,150	$3.31	23d	1	0.11mi
5 Laramie Ct Unit 5 Coram, NY	1.0	1.0	750	$2,150	$2.87	26d	1	0.20mi
11 Laramie Ct Unit 11 Coram, NY	1.0	1.0	750	$2,100	$2.80	19d	1	0.20mi
39 Fargo Ct Unit 39 Coram, NY	1.0	1.0	650	$2,000	$3.08	45d	1	0.24mi
119 Sequoia Dr Coram, NY	1.0	1.0	700	$2,200	$3.14	16d	1	0.25mi
37 El Camino Ct #37 Coram, NY	1.0	1.0	500	$2,100	$4.20	3d	1	0.30mi
5 Whitney Ln Coram, NY	1.0	1.0	552	$1,900	$3.44	45d	1	0.95mi
1998 New York 112 Coram, NY	2.0	1.0	806	$2,386	$2.96	0d	4	1.39mi

HOA detail condo

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

Listing history 5 events

1. 2026-05-16
   status Pending
2. 2026-03-25
   listed $199,990 Active
3. 2024-07-15
   soldstatus $166,000 Closed 843-char remark

   Show marketing remark (843 chars)

   Don't miss this fantastic opportunity to own! In this spacious Junior Model, 1 Bedroom/1 Bath, Upper-Level Corner Unit in the private, resort-style community of desirable North Isle Village, you will find generous storage, tremendous closet space, ample dining/living area, new HVAC system and electrical panel, and amenities galore! Workout in 2 gyms, unwind in the sauna, enjoy Indoor & outdoor pools, relax by the Clubhouse fireplace or have fun in the game/party room; Tennis courts, Basketball court, on-site laundry and assigned parking! Minutes away from shopping, dining, beaches, walking trails, transportation, and schools. HOA includes taxes, water, heat, gas, all outdoor maintenance, garbage & snow removal., Additional information: Appearance:Excellent,ExterioFeatures:Tennis,Interior Features:Efficiency Kitchen,Lr/Dr

4. 2024-05-24
   status Pending 843-char remark

   Show marketing remark (843 chars)

   Don't miss this fantastic opportunity to own! In this spacious Junior Model, 1 Bedroom/1 Bath, Upper-Level Corner Unit in the private, resort-style community of desirable North Isle Village, you will find generous storage, tremendous closet space, ample dining/living area, new HVAC system and electrical panel, and amenities galore! Workout in 2 gyms, unwind in the sauna, enjoy Indoor & outdoor pools, relax by the Clubhouse fireplace or have fun in the game/party room; Tennis courts, Basketball court, on-site laundry and assigned parking! Minutes away from shopping, dining, beaches, walking trails, transportation, and schools. HOA includes taxes, water, heat, gas, all outdoor maintenance, garbage & snow removal., Additional information: Appearance:Excellent,ExterioFeatures:Tennis,Interior Features:Efficiency Kitchen,Lr/Dr

5. 2024-04-25
   listed $175,000 Active 843-char remark

   Show marketing remark (843 chars)

   Don't miss this fantastic opportunity to own! In this spacious Junior Model, 1 Bedroom/1 Bath, Upper-Level Corner Unit in the private, resort-style community of desirable North Isle Village, you will find generous storage, tremendous closet space, ample dining/living area, new HVAC system and electrical panel, and amenities galore! Workout in 2 gyms, unwind in the sauna, enjoy Indoor & outdoor pools, relax by the Clubhouse fireplace or have fun in the game/party room; Tennis courts, Basketball court, on-site laundry and assigned parking! Minutes away from shopping, dining, beaches, walking trails, transportation, and schools. HOA includes taxes, water, heat, gas, all outdoor maintenance, garbage & snow removal., Additional information: Appearance:Excellent,ExterioFeatures:Tennis,Interior Features:Efficiency Kitchen,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 5/10 Major 7 d/yr ≥93°F today · 18 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 77% chance of damaging wind over 30 yrs
• 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 by 30 yrs out

Taxation est. · year 1

• Rental income: $25,543
• − Mortgage interest: −$11,203
• − Property taxes: −$3,000
• − Insurance: −$1,000
• − Repairs & maintenance: −$2,043
• − Management: −$2,043
• − HOA: −$12,864
• − Depreciation: −$5,818
• Taxable loss: −$12,428
• Est. tax savings @ 24.0%: +$2,983
• After-tax cash flow: $-6,287/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.

Condition & rehab AI · 10 photos

Good 75/100 Cosmetic rehab

This well-maintained and updated condo is located in a desirable community with amenities such as indoor and outdoor pools, tennis courts, and a fully equipped fitness center. The home is in good condition with no visible damage and has a good condition score of 75. The home has a good rehab level of 'cosmetic' and requires some minor repairs and maintenance. The highest-ROI updates that would raise its resale or rental value are painting the exterior siding, cleaning the windows, upgrading the flooring in common areas, updating the kitchen appliances, installing new lighting fixtures, upgrading the bathroom fixtures, painting the interior walls, upgrading the HVAC system, and upgrading the landscaping.

Value-add opportunities

• Both Paint the exterior siding — Painting the exterior siding can improve the home's curb appeal and increase its value.
• Both Clean the windows — Clean windows can improve the home's appearance and increase its value.
• Both Upgrade the flooring in common areas — Upgrading the flooring can improve the home's appearance and increase its value.
• Both Update the kitchen appliances — Updating the kitchen appliances can improve the home's appearance and increase its value.
• Both Install new lighting fixtures — Installing new lighting fixtures can improve the home's appearance and increase its value.
• Both Upgrade the bathroom fixtures — Upgrading the bathroom fixtures can improve the home's appearance and increase its value.
• Both Paint the interior walls — Painting the interior walls can improve the home's appearance and increase its value.
• Both Upgrade the HVAC system — Upgrading the HVAC system can improve the home's comfort and increase its value.
• Both Upgrade the landscaping — Upgrading the landscaping can improve the home's curb appeal and increase its value.

Renovation cost estimate screening

Value-add ROI direction

• Both Paint the exterior siding — Painting the exterior siding can improve the home's curb appeal and increase its value. ↑
• Both Clean the windows — Clean windows can improve the home's appearance and increase its value. ↑
• Both Upgrade the flooring in common areas — Upgrading the flooring can improve the home's appearance and increase its value. ↑
• Both Update the kitchen appliances — Updating the kitchen appliances can improve the home's appearance and increase its value. ↑
• Both Install new lighting fixtures — Installing new lighting fixtures can improve the home's appearance and increase its value. ↑
• Both Upgrade the bathroom fixtures — Upgrading the bathroom fixtures can improve the home's appearance and increase its value. ↑
• Both Paint the interior walls — Painting the interior walls can improve the home's appearance and increase its value. ↑
• Both Upgrade the HVAC system — Upgrading the HVAC system can improve the home's comfort and increase its value. ↑
• Both Upgrade the landscaping — Upgrading the landscaping can improve the home's curb appeal and increase its value. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Longwood Central School District
• NCES district ID: 3619230
• Math proficiency: 61% ▬ 0.00%
• Reading proficiency: 55% ▼ -1.00%
• Median HH income: $72,748
• Composite: 51.63/100
• National rank: #1703
• State rank: #235 of 590 in NY

Livability — Coram

• Score: 66/100
• State rank: #646
• US rank: #12097

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Coram, NY
• County: Suffolk County · 679,920 people
• City population: 28,495
• Metro: New York-Newark-Jersey City, NY-NJ-PA
• Population (ZIP): 28,495
• Household income: $103,287
• Rent vs Own: 32.5% rent · 67.5% own
• Severe rent burden: 994.0

Population outlook (Suffolk County) Hauer SSP2

• Today (2025): 1,505,262 people
• By 2030: 1,498,318 · -0.5%
• By 2040: 1,471,101 · -2.3%
• By 2050: 1,424,848 · -5.3%
• By 2075: 1,337,157 · -11.2%
• By 2100: 1,217,720 · -19.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.69)
• Race & ethnicity: White 50% Hispanic / Latino 19% Two or more races 18% Black 15% Asian 6%
• Hispanic origin (detail): Mexican 1% Puerto Rican 8% Dominican 4%
• Common ancestry: Romanian 4% Scotch-Irish 2% Lithuanian 1%
• Foreign-born: 22% · Canada, South Korea, Jamaica
• Languages at home: 72% English-only · Spanish 12% Other Indo-European 8% Arabic 2%

Political lean MEDSL · Suffolk

• 2024 margin: Lean R (+10.0) · D 45.0% · R 55.0%
• 2008→2024 swing: -16.0pp toward R · 2008: 6.0pp · 2024: -10.0pp
• All cycles: 2024: R+10.0 2020: R+0.0 2016: R+8.2 2012: D+2.9 2008: D+6.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -571.88%
• Current HPI: 388.8297
• Rent YoY: ▲ 4.66%
• 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

+14.3% since first listed

5 events — show timeline

• 2026-05-16 Pending — OneKey® MLS as Distributed by MLS Grid
• 2026-03-25 Listed $199,990 OneKey® MLS as Distributed by MLS Grid
• 2024-07-15 Sold (MLS) $166,000 OneKey® MLS as Distributed by MLS Grid
• 2024-05-24 Pending — OneKey® MLS as Distributed by MLS Grid
• 2024-04-25 Listed $175,000 OneKey® MLS as Distributed by MLS Grid