OFF_MARKETExcellent Deal0 days on market

154 Wellington Road

154 Wellington Road, Garden City, NY 11530, Garden City, NY 11530
$1,995,000
Zestimate®:$1,918,900

Listing Price

Property image 1
154 Wellington Road, Garden City, NY 11530
Loc: Garden City, NY
Days Listed
0
Tax Assessed
$1170k
Zestimate®
$1919k
Market Rate
Lot Size
8,000 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

Nearby Schools

Educational options and performance ratings in the area.

10

Stratford Avenue School

2-5
0.2 mi away
10

Garden City Middle School

6-8
1 mi away
10

Garden City High School

9-12
0.6 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
7.88%
Total ROI
29.0%
Cash Flow
$3,006/mo
DSCR
1.30
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
2026-08-10Sold$1,915,000$681
2026-05-08Pending sale$1,995,000$710
2026-04-15Listed for sale$1,995,000$710

Tax History

YearProperty TaxTax Assessment
2024$0$1,170
2023$0$1,159
2022$0$1,135
2021$16,812.27$0
2020$15,389.79$1,642
2019$15,792.89$1,759
2018$15,792.89$1,876
2017$16,679.6$2,107
2016$16,211.95$2,107
2015$3,043.9$2,107
2013$2,875.71$2,107
2012$2,567.42$2,107
2011$10,857.3$2,401
2010$9,792.96$2,354
2009$0$3,007
2008$0$3,025
2006$0$2,854
2005$0$5,195
2004$0$7,369
2003$0$8,071
2002$0$10,550
2001$0$10,550
2000$0$10,550
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,811
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: $1,995,000Rent Basis: Modeled Estimate ($15,960/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $582/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.03%

NOI: $120,362/yr

Cash-on-Cash Yield
-0.8%

On $458,850 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.0%

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)-$1,677/mo
Homeowner / Hazard Insurance-$582/mo
Vacancy Reserve (5% of rent)-$798/mo
Repairs & Maintenance (10% of rent)-$1,596/mo
Property Management (8% of rent)-$1,277/mo
Total Pure Operating Expenses-$5,930/mo
Net Investor Cash Flow
Gross Scheduled Rent+$15,960/mo
Less: Operating Expenses-$5,930/mo
Net Operating Income (NOI)+$10,030/mo
Less: Debt Service (30yr @ 6.75%)-$10,352/mo
Net Cash Flow
$-321/mo
$-3,857/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Garden City.