OFF_MARKETExcellent Deal12 days on market

114 Roosevelt Street

114 Roosevelt Street, Garden City, NY 11530, Garden City, NY 11530
$1,599,000
Zestimate®:$1,636,400$37,400 Under Market

Listing Price

Property image 1
114 Roosevelt Street, Garden City, NY 11530
Loc: Garden City, NY
Days Listed
12
Tax Assessed
$813k
Zestimate®
$1636k
2% Under Valued
Lot Size
6,000 sqft
Rent Estimate
$7,497/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

N/A

Homestead School

K-1
0.5 mi away
10

Garden City Middle School

6-8
1.9 mi away
10

Garden City High School

9-12
1.6 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.95%
Total ROI
29.4%
Cash Flow
$2,514/mo
DSCR
1.31
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-30Sold$1,625,000$670
2026-05-01Pending sale$1,599,000$659
2026-04-15Listed for sale$1,599,000$659
2008-08-19Sold$880,000$363

Tax History

YearProperty TaxTax Assessment
2024$0$813
2023$0$813
2022$0$861
2021$11,883.28$0
2020$11,364.89$1,145
2019$10,878.06$1,145
2018$10,878.06$1,222
2017$13,582.82$1,629
2016$13,226.77$1,629
2015$2,353.36$1,629
2013$2,223.31$1,629
2012$1,984.97$1,629
2011$7,178.25$1,645
2010$7,797.43$1,731
2009$0$1,929
2008$0$1,919
2006$0$1,811
2005$0$3,325
2004$0$5,281
2003$0$5,281
2002$0$6,150
2001$0$6,150
2000$0$6,150
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,425
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,599,000Rent Basis: Observed Comp Model ($7,497/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $466/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.11%

NOI: $49,697/yr

Cash-on-Cash Yield
-13.6%

On $367,770 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.72% of basis)-$1,165/mo
Homeowner / Hazard Insurance-$466/mo
Vacancy Reserve (5% of rent)-$375/mo
Repairs & Maintenance (10% of rent)-$750/mo
Property Management (8% of rent)-$600/mo
Total Pure Operating Expenses-$3,356/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,497/mo
Less: Operating Expenses-$3,356/mo
Net Operating Income (NOI)+$4,141/mo
Less: Debt Service (30yr @ 6.75%)-$8,297/mo
Net Cash Flow
$-4,155/mo
$-49,866/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Garden City.