600 Pelham Rd Bldg B Unit E · New Rochelle, NY 10805

$189,000

1 bd · 1.0 ba · 650 sqft · Townhouse · 272 Days on market

Built 1953 Good condition 1.48 ac lot $291/sqft · 8% below area Est $206k · 8% under ↓ 5% since listing

---

Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +28.2/30.0
• ARV discount +11.2/15.0
• DSCR +10.0/10.0
• 1% rule +7.7/10.0
• Schools +5.9/10.0
• Appreciation +4.3/10.0
• Condition / age +4.0/5.0
• Livability +3.5/5.0
• Rent growth +2.5/5.0

Listing remarks

Motivated Seller! Charming One-Bedroom Co-op Near Glen Island Park! Don’t miss this fantastic opportunity to own a spacious one-bedroom unit in a well-maintained co-op located just moments from scenic Glen Island Park. This unit offers a bright and airy layout with great potential. Please note: kitchen appliances are not included; however, the seller is offering a credit at closing—making it easy for you to customize to your taste. Enjoy the convenience of being close to parks, shopping, dining, and public transportation. A great value in a prime location!

Key facts

• Close to parks
• Close to dining
• Close to shopping

Tags

• WELL-MAINTAINED CO-OP
• BRIGHT AND AIRY LAYOUT
• CLOSE TO PARKS
• CLOSE TO SHOPPING
• CLOSE TO DINING
• CLOSE TO PUBLIC TRANSPORTATION

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath townhouse listed at $189k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $597 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $189k).
• Recommended offer: $166k (12.0% below list) — sets the bar for market timing.
• Cap rate 10.1% vs local median 4.9% in New Rochelle — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 69/100 on livability (#487 in NY) — a middle-class / working-renter tenant base. Strengths: employment A+, crime A, amenities B+; Watch: housing D+, commute F, cost of living F.
• New Rochelle City School District (suburban): math 63% / reading 66% proficiency, ranked #171 of 590 in NY (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Jefferson Elementary School (math 37% / reading 47%, grade F, #1,361 of 2,108 statewide, top 67%, 478 students, 70% FRL); Isaac E Young Middle School (math 47% / reading 62%, grade B-, #214 of 729 statewide, top 31%, 1,138 students, 76% FRL); New Rochelle High School (math 87% / reading 72%, grade A-, #518 of 1,100 statewide, top 51%, 3,076 students, 57% FRL) — zoned schools average 68% FRL vs 41% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: 116 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 954 units permitted in Westchester County in 2024 (649 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-1.5%/yr); year-one equity from $1k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Westchester County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (-1.5% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

• It's been on market 272 days — a 12% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $11k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $166,320 (12.0% below list)

Questions for the listing agent

1. It's been on market 272 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 1.27% ✓
• Cap rate: 10.08%
• Cash-on-cash: 13.54%
• DSCR: 1.60
• GRM: 6.5

CMA / ARV

• ARV (median comp): $205,872
• List price: $189,000
• Delta: -8.20%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 7 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
666 Pelham Rd Unit 4B	0.17mi	1/1.0	700 (+8%)	14mo	$303,000	$433	68
189 Drake Ave Unit 1B	0.32mi	1/1.0	600 (-8%)	6mo	$169,000	$282	67
189 Drake Ave Unit 2A	0.31mi	1/1.0	600 (-8%)	7mo	$165,000	$275	67
183 Drake Ave Unit 1-O	0.32mi	1/1.0	600 (-8%)	8mo	$129,000	$215	65
643 Pelham Rd Unit 6A	0.10mi	1/1.0	700 (+8%)	23mo	$219,000	$313	63
2 Harbor Ln Unit LL	0.16mi	1/1.0	720 (+11%)	22mo	$319,500	$444	57
266 Pelham Rd Unit 1A	0.68mi	1/1.0	700 (+8%)	13mo	$199,999	$286	44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.48% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 8.6%
• Equity multiple: 1.37×
• Total profit: $19,795
• Equity at exit: $41,334

10-year hold

• IRR: 15.5%
• Equity multiple: 2.47×
• Total profit: $77,672
• Equity at exit: $39,847

Cash invested: $52,920 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 15 Strongly Tenant-Friendly
• State New York: 15 Strongly Tenant-Friendly · D+10
• County: — inherits STATE
• City: — inherits STATE

NYC rent stabilization (~1M units); 2019 HSTPA strengthened tenant rights; courts deeply backlogged.

Methodology + full state rankings →

Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 11 active · 13 under contract
• Months of supply: 5.5 mo (18%/mo absorbed)
• Median asking: $199,999 ($265/sqft)
• Median days on market: 68 d
• This list price: 45% of active listings are priced below it
• ARV vs active asking: +19.5% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 10805

• Home prices YoY: -0.5%
• Active inventory: 116
• Price-to-rent: 6.5×

Monthly cashflow live

• Estimated rent: $2,409 high
• Mortgage (P&I): −$991
• Tax est. 1.5%: −$236 /mo · $2,835/yr
• Insurance: −$79
• HOA: −$0
• Vacancy / Maint / Mgmt: −$506
• Net cashflow: $597

Break-even live

Break-even rent $1,653

Max offer price $189,000

Occupancy floor 70%

Sensitivity live

Price	-10% $728	-5% $662	+0% $597	+5% $532	+10% $466
Rent	-10% $407	-5% $502	+0% $597	+5% $692	+10% $787
Rate	-1.0pp $692	-0.5pp $645	base $597	+0.5pp $548	+1.0pp $498

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $47,250
• Closing costs: $5,670
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 28 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3 Harbor Ln Unit 3A New Rochelle, NY	1.0	1.0	700	$2,500	$3.57	73d	1	0.15mi
504 Pelham Rd New Rochelle, NY	1.0	1.0	700	$2,300	$3.29	62d	1	0.18mi
666 Pelham Rd Apt 3A New Rochelle, NY	1.0	1.0	750	$2,350	$3.13	93d	1	0.18mi
230 Pelham Rd Unit 3o New Rochelle, NY	1.0	1.0	725	$2,095	$2.89	26d	1	0.77mi
220 Pelham Rd Apt 3F New Rochelle, NY	1.0	1.0	725	$2,095	$2.89	26d	1	0.79mi
25 Maple Ave New Rochelle, NY	2.0	1.0–2.0	627	$3,148	$5.02	1d	3	0.87mi
160 Centre Ave Unit 3L New Rochelle, NY	1.0	1.0	750	$2,200	$2.93	2d	1	0.87mi
111 Centre Ave New Rochelle, NY	1.0	1.0	653	$2,350	$3.60	1d	4	0.91mi
130 Centre Ave Unit 4B New Rochelle, NY	—	1.0	452	$1,885	$4.17	93d	1	0.92mi
50 Highland Ave Unit 3rd Floor New Rochelle, NY	1.0	1.0	650	$1,950	$3.00	12d	1	0.94mi
360 Huguenot St New Rochelle, NY	2.0	1.0–2.0	764	$2,890	$3.78	0d	9	0.98mi
50 Clinton Pl New Rochelle, NY	3.0	1.0–2.0	1025	$4,263	$4.16	0d	10	1.01mi
55 Clinton Pl New Rochelle, NY	3.0	1.0–2.0	1003	$3,532	$3.52	0d	16	1.04mi
333 Huguenot St New Rochelle, NY	2.0	1.0–2.0	828	$3,528	$4.26	1d	10	1.05mi
12 Church St New Rochelle, NY	2.0	1.0–2.0	770	$3,540	$4.60	0d	44	1.08mi
3 Davenport Ave New Rochelle, NY	1.0–2.0	1.0	796	$2,149	$2.70	0d	1	1.08mi
40 Memorial Hwy New Rochelle, NY	3.0	1.0–2.0	917	$2,940	$3.20	0d	41	1.13mi
126 Franklin Ave New Rochelle, NY	1.0	1.0	650	$1,995	$3.07	0d	1	1.13mi
46 Locust Ave Unit 2 New Rochelle, NY	2.0	1.0	750	$2,950	$3.93	68d	1	1.15mi
53 1st St New Rochelle, NY	1.0	1.0	700	$2,300	$3.29	4d	1	1.16mi
10 Lecount Pl New Rochelle, NY	2.0	1.0–2.0	740	$3,724	$5.03	0d	22	1.22mi
1 Shearwood Pl New Rochelle, NY	3.0	1.0–3.0	896	$3,324	$3.71	0d	31	1.23mi
95 Washington Ave Unit 1R New Rochelle, NY	—	1.0	400	$1,700	$4.25	73d	1	1.29mi
57 Grand St New Rochelle, NY	—	1.0	631	$2,400	$3.80	39d	1	1.35mi
9 9th St Unit 3rd Floor New Rochelle, NY	1.0	1.0	750	$2,100	$2.80	93d	1	1.36mi
20 Burling Ln New Rochelle, NY	2.0	1.0–2.0	967	$3,455	$3.57	0d	4	1.38mi
11 Burling Ln New Rochelle, NY	—	1.0	516	$2,250	$4.36	9d	7	1.43mi
10 Commerce Dr New Rochelle, NY	2.0	1.0–2.0	792	$3,148	$3.97	0d	14	1.47mi

Listing history 11 events

1. 2026-08-08
   days on market $189,000 Active 272 DOM
2. 2026-08-06
   days on market $189,000 Active 270 DOM
3. 2026-08-05
   days on market $189,000 Active 269 DOM
4. 2026-08-04
   days on market $189,000 Active 268 DOM
5. 2026-08-03
   statusdays on market $189,000 Active 267 DOM
6. 2026-03-19
   status Pending
7. 2025-12-04
   status Active
8. 2025-12-01
   historical
9. 2025-08-28
   price $189,000
10. 2025-07-23
    price $194,999
11. 2025-06-25
    listed $199,999 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 6/10 Major 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
• 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 by 30 yrs out

Taxation est. · year 1

• Rental income: $28,908
• − Mortgage interest: −$10,587
• − Property taxes: −$2,835
• − Insurance: −$945
• − Repairs & maintenance: −$2,313
• − Management: −$2,313
• − Depreciation: −$5,498
• Taxable income: $4,417
• Est. tax owed @ 24.0%: −$1,060
• After-tax cash flow: $6,103/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 9 photos

Good 80/100 Cosmetic rehab Est. rehab $3,250–$9,750 screening

This one-bedroom co-op is in good condition with minor repairs needed. It offers a good value in a prime location with easy access to parks and amenities.

Repairs flagged

• Minor Kitchen cabinets — Simple cabinets with no major damage or wear.
• Minor Bathroom fixtures — Basic fixtures with no major issues.

Value-add opportunities

• Resale Painting and updating kitchen cabinets — Updating the kitchen will enhance the home's appeal and value. ↑
• Both Landscaping improvements — Enhancing the landscaping will improve curb appeal and attract potential buyers/tenants. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

D Composite school gradezoned avg 59/100

Zoned Schools

Elementary Jefferson Elementary School F NY #1,361/2,108 Nat'l #17,861/41,679 Middle Isaac E Young Middle School B- NY #214/729 Nat'l #2,564/14,009 High New Rochelle High School A- NY #518/1,100 Nat'l #1,121/17,239

Schools (NCES district)

• District: New Rochelle City School District
• NCES district ID: 3620490
• Math proficiency: 63% ▲ 3.00%
• Reading proficiency: 66% ▲ 9.00%
• Median HH income: $69,165
• Composite: 56.63/100
• National rank: #1139
• State rank: #171 of 590 in NY

C Composite livability gradescore 69/100

Livability — New Rochelle

• Score: 69/100
• State rank: #487
• US rank: #8572

Category grades

Amenities B+ Commute F Cost of living F Crime A Employment A+ Housing D+ Health & safety B+ User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: New Rochelle, NY
• County: Westchester County · 1,028,035 people
• City population: 63,657
• Metro: New York-Newark-Jersey City, NY-NJ-PA
• Population (ZIP): 20,903
• Household income: $102,109
• Rent vs Own: 53.9% rent · 46.1% own
• Severe rent burden: 16% of renters

---

Population outlook (Westchester County) Hauer SSP2

• Today (2025): 1,028,035 people
• By 2030: 1,051,636 · +2.3%
• By 2040: 1,098,520 · +6.9%
• By 2050: 1,136,044 · +10.5%
• By 2075: 1,196,925 · +16.4%
• By 2100: 1,175,147 · +14.3%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.67)
• Race & ethnicity: Hispanic / Latino 39% White 38% Black 17% Two or more races 13% Asian 4%
• Hispanic origin (detail): Mexican 15% Puerto Rican 11% Dominican 2%
• Common ancestry: Romanian 2% Russian 1% Scotch-Irish 1%
• Foreign-born: 32% · Canada, Jamaica, South Korea
• Languages at home: 54% English-only · Spanish 32% Other Indo-European 7% German/W. Germanic 2%

---

Political lean MEDSL · Westchester

• 2024 margin: Strong D (+26.3) · D 63.1% · R 36.9%
• 2008→2024 swing: -1.3pp toward R · 2008: 27.6pp · 2024: 26.3pp
• All cycles: 2024: D+26.3 2020: D+36.3 2016: D+32.8 2012: D+22.2 2008: D+27.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -1.48%
• Current HPI: 278.8511
• Rent YoY: —
• Metro: New York-Newark-Jersey City, NY-NJ-PA
• State GDP YoY: ▲ 2.60%
• F500 in state: 92

---

Industry mix (Fortune 500 HQ in NY)

Industry	F500 HQs	Revenue
▸Financial Services	10	$950B
▸Consumer Goods	9	$162B
▸Insurance	4	$225B
▸Telecommunications	2	$144B
▸Pharmaceuticals	2	$112B
▸Media / Entertainment	2	$69B

Price history

-5.5% since first listed

6 events — show timeline

• 2026-03-19 Pending — OneKey® MLS as Distributed by MLS Grid
• 2025-12-04 Relisted — OneKey® MLS as Distributed by MLS Grid
• 2025-12-01 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2025-08-28 Price Changed $189,000 OneKey® MLS as Distributed by MLS Grid
• 2025-07-23 Price Changed $194,999 OneKey® MLS as Distributed by MLS Grid
• 2025-06-25 Listed $199,999 OneKey® MLS as Distributed by MLS Grid