OFF_MARKETExcellent Deal1 days on market

111 Cherry Valley Avenue #202

111 Cherry Valley Avenue #202, Garden City, NY 11530, Garden City, NY 11530
$1,195,000
Zestimate®:$1,221,800$26,800 Under Market

Listing Price

Property image 1
111 Cherry Valley Avenue #202, Garden City, NY 11530
Loc: Garden City, NY
Days Listed
1
Zestimate®
$1222k
2% Under Valued
Lot Size
7.90 acres
Rent Estimate
$4,982/mo
Est. Cash Flow base
Type
condo

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.

9

Stewart School

2-5
1.3 mi away
10

Garden City Middle School

6-8
0.3 mi away
10

Garden City High School

9-12
0.8 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
7.34%
Total ROI
26.4%
Cash Flow
$1,266/mo
DSCR
1.21
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
2026-08-14Sold$1,220,000$818
2026-05-15Pending sale$1,195,000$801
2026-04-14Listed for sale$1,195,000$801
2012-06-22Sold$730,000$489
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,492
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: $1,195,000Rent Basis: Observed Comp Model ($4,982/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $349/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.78%

NOI: $21,292/yr

Cash-on-Cash Yield
-19.3%

On $274,850 invested

DSCR Ratio
0.29x

Negative debt coverage

5-Yr Leveraged ROI
+-2.4%

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)-$1,713/mo
Homeowner / Hazard Insurance-$349/mo
Vacancy Reserve (5% of rent)-$249/mo
Repairs & Maintenance (10% of rent)-$498/mo
Property Management (8% of rent)-$399/mo
Total Pure Operating Expenses-$3,208/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,982/mo
Less: Operating Expenses-$3,208/mo
Net Operating Income (NOI)+$1,774/mo
Less: Debt Service (30yr @ 6.75%)-$6,201/mo
Net Cash Flow
$-4,426/mo
$-53,115/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Garden City.

111 Cherry Valley Avenue #202 | Garden City, NY | Haven AI Analysis | Haven by ScoutHavens