OFF_MARKETExcellent Deal17 days on market
210 Clinton Road
210 Clinton Road, Garden City, NY 11530, Garden City, NY 11530
210 Clinton Road, Garden City, NY 11530
Loc: Garden City, NY
Days Listed
17
Tax Assessed
$954k
Zestimate®
$1353k
Market Rate
Lot Size
7,400 sqft
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
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
7.71%
Total ROI
28.2%
Cash Flow
$1,859/mo
DSCR
1.27
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $1,359,000Rent Basis: Modeled Estimate ($10,872/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $396/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.83%
NOI: $79,296/yr
Cash-on-Cash Yield
-1.7%
On $312,570 invested
DSCR Ratio
0.94x
Negative debt coverage
5-Yr Leveraged ROI
+85.7%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.72% of basis)-$1,367/mo
Homeowner / Hazard Insurance-$396/mo
Vacancy Reserve (5% of rent)-$544/mo
Repairs & Maintenance (10% of rent)-$1,087/mo
Property Management (8% of rent)-$870/mo
Total Pure Operating Expenses-$4,264/mo
Net Investor Cash Flow
Gross Scheduled Rent+$10,872/mo
Less: Operating Expenses-$4,264/mo
Net Operating Income (NOI)+$6,608/mo
Less: Debt Service (30yr @ 6.75%)-$7,052/mo
Net Cash Flow
$-444/mo
$-5,322/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Garden City.