Rental Property Investment Analysis
Investment metrics for 1124 E 100th St Floor 2, Brooklyn, NY 11236
zillow
Multi Family
📍 1124 E 100th St Floor 2, Brooklyn, NY 11236
$775,000
🛏 3 bed
🚿 2 bath
📐 1,540 sqft
21
/ 100
Deal Score
F
High Risk Investment
Grade F · 21/100
Monthly Cash Flow
$-236
After all expenses
Cap Rate
5.86%
Below 6% threshold
Monthly Rent
$5,425/mo
Estimated
Total Expenses
$5,661/mo
All-in monthly
Cash-on-Cash
-1.59%
Low return
Annual Cash Flow
$-2,835
Per year
Break-Even Analysis
Break-Even Rent
$5,661 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Residential streets featuring detached housing provide a suburban aesthetic that appeals to stable, long-term family renters.
- ▸Access to local transit hubs and major roadways offers convenient commuting options for tenants working throughout the borough.
- ▸Nearby retail corridors offer essential services and daily conveniences that enhance the neighborhood's appeal to prospective area tenants.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (21/100) with a negative cash flow of $-236/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Multi Family at 1124 E 100th St Floor 2, Brooklyn, NY 11236 is listed at $775,000 with 3 bed / 2 bath and 1,540 sq ft.
The estimated monthly rent is $5,425, generating a negative monthly cash flow of $-236 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.86% and the cash-on-cash return is -1.59%. This deal received a score of 21/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk