2476 84th St · New York, NY 11214

$1,899,888

8 bd · 4.8 ba · 3,075 sqft · MultiFamily · 21 Days on market

3,000 sqft lot Est $1657k · 15% over

---

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).

• Cash flow +11.0/30.0
• Schools +5.0/10.0
• Rent growth +4.0/5.0
• Livability +3.8/5.0
• 1% rule +3.2/10.0
• DSCR +3.2/10.0
• Condition / age +2.5/5.0
• ARV discount +0.9/15.0
• Appreciation +0.0/10.0

Multi-family units

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

Listing remarks

Located at the border of Gravesend and Bensonhurst, this property is a well-maintained, all brick, four-family building that offers a great opportunity for both investors and end-users. Each unit features two spacious bedrooms, providing ample living space. With a total of four units, the property offers strong rental income potential, making it an excellent choice for investors looking to expand their portfolio. For those looking to live in one unit while renting out the others, this setup is a perfect match. The 25th Avenue subway station, served by the D train, is just a short distance, providing easy access to the rest of Brooklyn and Manhattan. Additionally, the bustling shopping corri

Key facts

• 3,000 sq ft lot
• 2 parking spots
• Listed 21 days

Tags

• LEGAL FOUR-FAMILY BUILDING
• STRONG RENTAL INCOME POTENTIAL
• 25TH AVENUE SUBWAY STATION
• BUSTLING SHOPPING CORRIDORS

What this means for you Summary

Snapshot

• This is a 4 × 2-bed/1.2-bath units multifamily listed at $1.90M.

Deal economics

• At list price, monthly cash flow is $-803 ($-10k/yr) — negative. Per door: $-201/mo.
• To cash-flow at today's rent, offer at most $1.78M (6.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.56M (17.9% below list).
• Recommended offer: $1.56M (17.9% below list) — sets the bar for 1% rule.
• Cap rate 5.8% 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 (+5.9%/yr); 330 active listings in the ZIP; 10,063 units permitted in Kings County in 2024 (9,789 in 5+ unit buildings).
• At $15,604/mo this rent would consume 284% of the median local household income ($66k/yr) (locally 6028% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $13k of loan paydown is wiped out by about $57k of value loss. Plan a longer hold.
• Kings County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

• It's been on market 21 days — a 2% lower offer ($1.87M) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: major wind risk, 68% 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 $1,560,400 (17.9% 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. 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. 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. 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: 0.82% ✗
• Cap rate: 5.79%
• Cash-on-cash: -1.81%
• DSCR: 0.92
• GRM: 10.1

CMA / ARV

• ARV (on-the-fly): $1,657,425
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2365 82nd St	0.20mi	8/4.0	2,800 (-9%)	7mo	$1,800,000	$643	67
125 Bay 40th St	0.33mi	7/3.0 (-1)	3,245 (+6%)	2mo	$1,250,000	$385	61
50 Bay 46th St	0.52mi	7/3.5 (-1)	3,025 (-2%)	8mo	$1,560,000	$516	56
1880 W 6th St	0.44mi	7/4.0 (-1)	2,700 (-12%)	2mo	$1,459,000	$540	50
8309 20th Ave	0.70mi	8/4.0	3,276 (+6%)	4mo	$1,540,000	$470	50
2041 85th St	0.65mi	7/4.0 (-1)	3,280 (+7%)	1mo	$1,580,000	$482	49
2144 82nd St	0.50mi	7/6.0 (-1)	3,395 (+10%)	1mo	$1,850,000	$545	49
2280 85th St	0.29mi	9/4.0 (+1)	3,520 (+14%)	7mo	$1,700,000	$483	48
8784 24th Ave	0.44mi	9/6.5 (+1)	3,430 (+12%)	4mo	$1,850,000	$539	45
1945 W 6th St	0.46mi	7/6.0 (-1)	2,706 (-12%)	6mo	$1,910,000	$706	44
62 Bay 26th St	0.66mi	7/3.0 (-1)	2,880 (-6%)	5mo	$1,370,000	$476	42
125 Bay 26th St	0.68mi	7/2.5 (-1)	3,288 (+7%)	3mo	$1,790,000	$544	40

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 · 5.87% rent growth · sell at horizon

5-year hold

• IRR: -16.1%
• Equity multiple: 0.41×
• Total profit: $-312,390
• Equity at exit: $283,279

10-year hold

• IRR: -3.4%
• Equity multiple: 0.75×
• Total profit: $-135,134
• Equity at exit: $164,268

Cash invested: $531,969 (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 11214

• Rents YoY: 5.9%
• Active inventory: 330
• Price-to-rent: 40.6×

Monthly cashflow live

• Estimated rent: $15,604 high
• Mortgage (P&I): −$9,963
• Tax est. 1.5%: −$2,375 /mo · $28,498/yr
• Insurance: −$792
• HOA: −$0
• Vacancy / Maint / Mgmt: −$3,277
• Net cashflow: $-803

Break-even live

Break-even rent $16,620

Max offer price $1,783,759

Occupancy floor —

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

Units	Beds	Baths	Est. rent
▸ 4× units	2	1.2	$15,604
Total (4 units)			$15,604

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: $474,972
• Closing costs: $56,997
• Reserves months: —
• Total cash needed: —

Listing history 2 events

1. 2025-04-16
   status Pending
2. 2025-03-26
   listed $1,899,888 Active

ⓘ 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 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 7/10 Severe 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 68% chance of damaging wind over 30 yrs
• 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 by 30 yrs out

Taxation est. · year 1

• Rental income: $187,248
• − Mortgage interest: −$106,423
• − Property taxes: −$28,498
• − Insurance: −$9,499
• − Repairs & maintenance: −$14,980
• − Management: −$14,980
• − Depreciation: −$55,269
• Taxable loss: −$42,402
• Est. tax savings @ 24.0%: +$10,177
• After-tax cash flow: $546/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: Kings County · 2,614,986 people
• City population: 7,731,280
• Metro: New York-Newark-Jersey City, NY-NJ-PA
• Population (ZIP): 89,397
• Household income: $65,895
• Rent vs Own: 65.4% rent · 34.6% own
• Severe rent burden: 6028.0

Population outlook (Kings County) Hauer SSP2

• Today (2025): 2,847,441 people
• By 2030: 2,937,006 · +3.1%
• By 2040: 3,095,491 · +8.7%
• By 2050: 3,228,968 · +13.4%
• By 2075: 3,321,723 · +16.7%
• By 2100: 3,111,387 · +9.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.67)
• Race & ethnicity: White 40% Asian 38% Hispanic / Latino 17% Two or more races 6% Black 2%
• Hispanic origin (detail): Mexican 5% Puerto Rican 3% Dominican 2%
• Common ancestry: Scotch-Irish 4% Subsaharan African 3% Romanian 2%
• Foreign-born: 56% · China, Canada, Vietnam
• Languages at home: 26% English-only · Chinese 28% Russian/Polish/Slavic 15% Spanish 13%

Political lean MEDSL · Kings

• 2024 margin: Solid D (+44.0) · D 72.0% · R 28.0%
• 2008→2024 swing: -15.5pp toward R · 2008: 59.4pp · 2024: 44.0pp
• All cycles: 2024: D+44.0 2020: D+54.8 2016: D+61.8 2012: D+63.9 2008: D+59.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -184.55%
• Current HPI: 276.0804
• Rent YoY: ▲ 5.87%
• 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

2 events — show timeline

• 2025-04-16 Pending — BNYMLS
• 2025-03-26 Listed $1,899,888 BNYMLS