OFF_MARKETRisky Deal57 days on market

145 W 86th St APT 1C

145 W 86th St APT 1C, New York, NY 10024, New York, NY 10024
$395,000

Listing Price

Property image 1
145 W 86th St APT 1C, New York, NY 10024
Loc: New York, NY
Days Listed
57
Tax Assessed
$19583k
Rent Estimate
$8,411/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.

10

Ps 166 The Richard Rogers School Of The Arts And S

K-5
0.1 mi away
8

Ms 243 Center School

5-8
0.2 mi away
1

Innovation Diploma Plus

10-12
0.1 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
-36.80%
Total ROI
-194.3%
Cash Flow
$-14,110/mo
DSCR
-6.06
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
2026-03-03Listed for sale$395,000
2024-07-02Listing removed$450,000
2024-03-26Listed for sale$450,000
2023-11-07Listing removed$0
2023-08-08Price change$650,000
2023-04-13Listed for sale$750,000
2022-08-23Listing removed$0
2022-04-12Price change$1,795,000
2022-03-16Listed for sale$1,995,000

Tax History

YearProperty TaxTax Assessment
2018$914,894.7$8,812,350
2017$0$7,807,050
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
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: $395,000Rent Basis: Observed Comp Model ($8,411/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $115/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-65.95%

NOI: $-260,490/yr

Cash-on-Cash Yield
-313.8%

On $90,850 invested

DSCR Ratio
-10.59x

Negative debt coverage

5-Yr Leveraged ROI
+-1474.8%

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)-$28,069/mo
Homeowner / Hazard Insurance-$115/mo
Vacancy Reserve (5% of rent)-$421/mo
Repairs & Maintenance (10% of rent)-$841/mo
Property Management (8% of rent)-$673/mo
Total Pure Operating Expenses-$30,118/mo
Net Investor Cash Flow
Gross Scheduled Rent+$8,411/mo
Less: Operating Expenses-$30,118/mo
Net Operating Income (NOI)+$-21,707/mo
Less: Debt Service (30yr @ 6.75%)-$2,050/mo
Net Cash Flow
$-23,757/mo
$-285,085/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in New York.