OFF_MARKETExcellent Deal30 days on market

222 7th Street #2H

222 7th Street #2H, Garden City, NY 11530, Garden City, NY 11530
$349,900
Zestimate®:$361,700$11,800 Under Market

Listing Price

Property image 1
222 7th Street #2H, Garden City, NY 11530
Loc: Garden City, NY
Days Listed
30
Tax Assessed
$83k
Zestimate®
$362k
3% Under Valued
Lot Size
0.39 acres
Rent Estimate
$4,510/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
0.9 mi away
10

Garden City Middle School

6-8
0.6 mi away
10

Garden City High School

9-12
1.1 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
8.01%
Total ROI
29.7%
Cash Flow
$567/mo
DSCR
1.32
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
2026-07-20Sold$360,000
2026-04-24Pending sale$349,900
2026-03-16Listed for sale$349,900
2023-12-19Listing removed$0
2023-11-20Listed for sale$375,000

Tax History

YearProperty TaxTax Assessment
2024$0$829
2023$0$909
2022$0$967
2021$3,200.33$0
2020$3,507.92$666
2019$3,135.79$666
2018$3,135.79$666
2017$2,912.08$666
2016$3,002.3$691
2015$441.52$691
2013$402.84$691
2012$465.09$691
2011$1,776.52$735
2010$1,818.55$947
2009$0$913
2008$0$916
2006$0$805
2005$0$639
2004$0$546
2003$0$546
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
0
Baths
1
Sq Ft
0
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: $349,900Rent Basis: Observed Comp Model ($4,510/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $102/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
11.15%

NOI: $39,023/yr

Cash-on-Cash Yield
21.4%

On $80,477 invested

DSCR Ratio
1.79x

Prime loan qualification

5-Yr Leveraged ROI
+201.3%

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)-$119/mo
Homeowner / Hazard Insurance-$102/mo
Vacancy Reserve (5% of rent)-$226/mo
Repairs & Maintenance (10% of rent)-$451/mo
Property Management (8% of rent)-$361/mo
Total Pure Operating Expenses-$1,258/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,510/mo
Less: Operating Expenses-$1,258/mo
Net Operating Income (NOI)+$3,252/mo
Less: Debt Service (30yr @ 6.75%)-$1,816/mo
Net Cash Flow
$1,436/mo
$17,236/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Garden City.