OFF_MARKETGood Deal75 days on market

12 Hamilton Place #B5

12 Hamilton Place #B5, Garden City, NY 11530, Garden City, NY 11530
$719,000
Zestimate®:$681,900

Listing Price

Property image 1
12 Hamilton Place #B5, Garden City, NY 11530
Loc: Garden City, NY
Days Listed
75
Zestimate®
$682k
Market Rate
Rent Estimate
$3,908/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.

N/A

Locust School

K-1
1.2 mi away
10

Garden City Middle School

6-8
0.7 mi away
10

Garden City High School

9-12
1.4 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
7.27%
Total ROI
26.0%
Cash Flow
$722/mo
DSCR
1.20
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
2026-07-10Sold$678,000$661
2026-05-07Pending sale$689,000$672
2026-04-23Price change$689,000$672
2026-01-30Listed for sale$719,000$701
2025-12-19Listing removed$698,888$682
2025-09-03Price change$698,888$682
2025-05-16Listed for sale$749,000$731
2025-05-15Listing removed$749,000$731
2025-03-15Pending sale$749,000$731
2025-02-24Listed for sale$749,000$731
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,025
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: $719,000Rent Basis: Observed Comp Model ($3,908/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $210/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.95%

NOI: $21,223/yr

Cash-on-Cash Yield
-14.2%

On $165,370 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+23.0%

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)-$1,031/mo
Homeowner / Hazard Insurance-$210/mo
Vacancy Reserve (5% of rent)-$195/mo
Repairs & Maintenance (10% of rent)-$391/mo
Property Management (8% of rent)-$313/mo
Total Pure Operating Expenses-$2,139/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,908/mo
Less: Operating Expenses-$2,139/mo
Net Operating Income (NOI)+$1,769/mo
Less: Debt Service (30yr @ 6.75%)-$3,731/mo
Net Cash Flow
$-1,962/mo
$-23,546/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Garden City.