OFF_MARKETRisky Deal30 days on market

30 Tremont Street

30 Tremont Street, Garden City, NY 11530, Garden City, NY 11530
$1,495,000
Zestimate®:$1,305,700

Listing Price

Property image 1
30 Tremont Street, Garden City, NY 11530
Loc: Garden City, NY
Days Listed
30
Tax Assessed
$1k
Zestimate®
$1306k
Market Rate
Lot Size
6,696 sqft
Rent Estimate
$7,713/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

Locust School

K-1
0.2 mi away
10

Garden City Middle School

6-8
1.5 mi away
10

Garden City High School

9-12
1.9 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
4.92%
Total ROI
14.3%
Cash Flow
$-1,429/mo
DSCR
0.81
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
2026-07-22Sold$1,300,000$481
2026-06-18Pending sale$1,325,000$491
2026-05-26Listing removed$1,325,000$491
2026-05-20Price change$1,325,000$491
2026-05-11Listed for sale$1,395,000$517
2026-04-16Listing removed$1,495,000$554
2026-03-24Price change$1,495,000$554
2026-03-18Price change$1,520,000$563
2026-03-16Listed for sale$1,650,000$611

Tax History

YearProperty TaxTax Assessment
2024$0$711
2023$0$734
2022$0$764
2021$9,486.97$0
2020$9,176.35$1,016
2019$9,428.06$1,089
2018$9,428.06$1,161
2017$10,942.96$1,419
2016$10,625.67$1,419
2015$2,049.96$1,419
2013$1,936.7$1,419
2012$1,729.06$1,419
2011$6,973.61$1,433
2010$5,905.5$1,491
2009$0$1,748
2008$0$1,723
2006$0$1,762
2005$0$2,641
2004$0$5,285
2003$0$5,285
2002$0$8,250
2001$0$8,250
2000$0$8,250
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,700
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: $1,495,000Rent Basis: Observed Comp Model ($7,713/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $436/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.42%

NOI: $66,023/yr

Cash-on-Cash Yield
-7.9%

On $343,850 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+54.8%

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/mo
Homeowner / Hazard Insurance-$436/mo
Vacancy Reserve (5% of rent)-$386/mo
Repairs & Maintenance (10% of rent)-$771/mo
Property Management (8% of rent)-$617/mo
Total Pure Operating Expenses-$2,211/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,713/mo
Less: Operating Expenses-$2,211/mo
Net Operating Income (NOI)+$5,502/mo
Less: Debt Service (30yr @ 6.75%)-$7,757/mo
Net Cash Flow
$-2,255/mo
$-27,064/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Garden City.