Owner
$592,377
402 HAWTHORNE AVE, STATEN ISLAND, NY
Quick Facts
owner occupied
Yes
vacant
No
corporate owner
No
beds
0
baths
0
sq. ft.
1,554
property type
Condominium Unit (Residential)
hoa
Yes
About
Residential
Living Area
2 Stories
Financial Overview
Home Equity
Property
Outstanding Debt
Property
Loan-to-Value Ratio
Property
Property Features
Year Built
1980
Building Size
1,554 sq ft
Lot Size
200,616 sq ft
Lot Size (Acres)
4.61 acres
Distressed Property Status
In Pre-foreclosure
Property
Notice of Sale Filed
Property
Notice of Default Filed
Property
Scheduled for Auction
Property
Filing Date
Property
Property Location Details
Parcel Number (APN)
640100-02087-1007
County
Richmond County, NY
Metro Area
New York-Newark-Jersey City, NY-NJ
Zoning
R3-2
Neighborhood/Subdivision
BAYBERRY WOODS CONDO
Lot Number
1007
School District
New York City Department Of Education
Legal Description
—
Tax & Value Information
Market Value (Total)
$550,314
Building Value
$493,637
Land Value
$56,677
Annual Property Tax
—
Tax Assessment Year
2023
Assessed Value
$22,559
Last Assessment Year
2023
Original Primary Mortgage
Property
Primary Mortgage Type
Property
Original Secondary Mortgage
Property
Secondary Mortgage Type
Property
Current Mortgage Amount
Property
Current Mortgage Type
Property
Interest Rate
Property
Loan Term
Property
Lender Name
—
Last Sale Contract Date
5/24/2004
Recording Date
9/29/2004
Sales Document #
—
Primary Owner
Property
Co-Owner
Property
Previous Owner
Property
Previous Co-Owner
Property
Recent sales Comparables
Estimated Value:
$0
Average Price per Sq.Ft.: $0.00
Sales Comparables
Real Estate Investment Analysis
Evaluate this property as a fix & flip opportunity
Estimated Profit
$22,922
Return on Investment
15.60%
After Repair Value
$651,615
Basic Inputs
Financing
Down Payment
20%
Interest Rate
6.5%
Loan Term (Years)
30
Holding Period (months)
6
Show Advanced Options
Analysis Details
Purchase Price
$533,139
Renovation Cost
$29,619
Closing Costs (buying)
$10,663
Holding Costs
$16,175
Selling Costs
$39,097
Total Investment
$146,909
After Repair Value (ARV)
$651,615
Total Costs
$628,693
Estimated Profit
$22,922
Cash Invested
$136,247
Return on Investment
15.60%
Return on Cash Invested
16.82%
Nearby Schools
No Elementary School nearby
No Middle School nearby
No High School nearby
Properties owned by investors
Income Distributions
Ethnicity Distributions
Chart
Yearly Purchases
Connex Segmentation Clusters
Area Profile for Investors
Quiet Residential
Walkability
Poor
(0 POIs within 1mi)
Amenities Within 0.5mi
0
locations
Schools Within 1mi
0
schools
Area Class
A
class
Investor Insight
This is a quiet residential area with 0 amenities within 1 mile.
The area has limited nearby amenities.
Key features for tenant appeal:
Map Filters
Key Amenities in the Area