OFF_MARKETExcellent Deal119 days on market

22 Hathaway Drive

22 Hathaway Drive, Garden City, NY 11530, Garden City, NY 11530
$1,199,000
Zestimate®:$1,127,100

Listing Price

Property image 1
22 Hathaway Drive, Garden City, NY 11530
Loc: Garden City, NY
Days Listed
119
Tax Assessed
$755k
Zestimate®
$1127k
Market Rate
Lot Size
5,590 sqft
Rent Estimate
$6,836/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
0.2 mi away
10

Garden City Middle School

6-8
1.7 mi away
10

Garden City High School

9-12
1.2 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
7.78%
Total ROI
28.6%
Cash Flow
$1,715/mo
DSCR
1.28
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
2026-05-29Sold$1,115,000$631
2026-04-17Pending sale$1,199,000$679
2026-03-18Price change$1,199,000$679
2025-12-17Listed for sale$1,299,000$735

Tax History

YearProperty TaxTax Assessment
2024$0$755
2023$0$755
2022$0$800
2021$9,597.34$0
2020$9,273.43$1,159
2019$8,022.32$1,179
2018$8,022.32$1,179
2017$7,953.66$1,179
2016$7,457.2$1,179
2015$1,421.05$1,179
2013$1,609.12$1,179
2012$1,436.62$1,179
2011$5,693.99$1,340
2010$5,864.96$1,482
2009$0$1,812
2008$0$1,871
2006$0$1,790
2005$0$2,990
2004$0$4,630
2003$0$4,630
2002$0$6,600
2001$0$6,600
2000$0$6,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,767
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: $1,199,000Rent Basis: Observed Comp Model ($6,836/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.83%

NOI: $45,979/yr

Cash-on-Cash Yield
-10.4%

On $275,770 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.2%

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)-$1,082/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$342/mo
Repairs & Maintenance (10% of rent)-$684/mo
Property Management (8% of rent)-$547/mo
Total Pure Operating Expenses-$3,004/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,836/mo
Less: Operating Expenses-$3,004/mo
Net Operating Income (NOI)+$3,832/mo
Less: Debt Service (30yr @ 6.75%)-$6,221/mo
Net Cash Flow
$-2,390/mo
$-28,678/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Garden City.