CashFlowRE
Sign in Sign up
708 Palmer Ct Unit 1D
B- Composite 66.51
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 +22.5/30.0
  • ARV discount +12.2/15.0
  • DSCR +7.2/10.0
  • Schools +7.1/10.0
  • 1% rule +5.9/10.0
  • Rent growth +4.2/5.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • Appreciation +0.0/10.0

$299,000

708 Palmer Ct Unit 1D · Mamaroneck, NY 10543
2 bd · 1.0 ba · 885 sqft · Condo · 38 Days on market
Built 1961 Good condition $338/sqft · 10% below area Est $334k · 10% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this 2 bedroom, 1 bath corner unit in lovely Palmer Terrace. This lovely community located close to Mamaroneck Village with its wonderful restaurants and shops features landscaped grounds with walking paths, a playground, a basketball court, storage ($45 per month) a fitness center ($20 per month) and free unassigned parking. There is a waitlist for garage parking ($85 per month. ) All this is only 40 minutes by train to Grand Central Terminal.

Key facts

  • Fitness center
  • Landscaped grounds
  • Basketball court

Tags

CORNER UNITLANDSCAPED GROUNDSWALKING PATHSPLAYGROUNDBASKETBALL COURTFITNESS CENTER

Property features AI

Exterior

  • Parking: Parking lot with monthly fee (fee approximately $85) - waitlist may apply; No carport
  • Utilities: Electricity connected (Con-Edison); Public sewer; Water connected; Trash collection (public)
  • Home design: Stock cooperative
  • Construction: Brick construction
  • Exterior features: Brick construction; Not waterfront

Interior

  • Kitchen: Dishwasher; Gas range; Refrigerator
  • Bedrooms: Bedroom on first floor
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating; Wall/Window air conditioning unit(s)
  • Interior features: First-floor bedroom; Galley-type kitchen; Measured living area (885 sq ft)
  • Laundry & utility: Washer; Dryer

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath condo listed at $299k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $503 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $299k).
  • Recommended offer: $290k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 3.1% in Mamaroneck — 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 (#491 in NY) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+; Watch: amenities C-, commute F, cost of living F.
  • Mamaroneck Union Free School District (suburban): math 74% / reading 81% proficiency, ranked #47 of 590 in NY (top 8%) — strong family-tenant draw, lease renewals of 3-5y typical; only 12% free/reduced lunch — higher-income household profile.
  • Zoned schools: Central School (math 78% / reading 78%, grade A, #239 of 2,108 statewide, top 11%, 513 students, 14% FRL); Hommocks School (math 65% / reading 79%, grade A, #76 of 729 statewide, top 11%, 1,258 students, 20% FRL); Mamaroneck High School (math 95% / reading 91%, grade A+, #147 of 1,100 statewide, top 14%, 1,660 students, 23% FRL).
  • Market conditions: Rents rising fast (+6.7%/yr); 126 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 954 units permitted in Westchester County in 2024 (649 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($126k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 (-3.0% appreciation + 6.7% rent growth), your $84k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($290k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $290,030 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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.
  7. 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.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.09%
Cap rate
8.31%
Cash-on-cash
7.21%
DSCR
1.32
GRM
7.7

CMA / ARV

ARV (median comp)
$333,581
List price
$299,000
Delta
-10.37%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 6.7% rent growth · sell at horizon

5-year hold
IRR
-1.2%
Equity multiple
0.95×
Total profit
$-3,796
Equity at exit
$44,582
10-year hold
IRR
12.1%
Equity multiple
2.12×
Total profit
$93,775
Equity at exit
$25,852

Cash invested: $83,720 (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.

ZIP-level market 10543

Rents YoY
6.7%
Active inventory
126
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$3,253 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax est. 1.5%
$374 /mo · $4,485/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$683
Net cashflow
$503

Break-even live

Break-even rent $2,616
Max offer price $299,000
Occupancy floor 80%

Sensitivity live

Price -10% $710 -5% $606 +0% $503 +5% $400 +10% $297
Rent -10% $246 -5% $375 +0% $503 +5% $632 +10% $760
Rate -1.0pp $654 -0.5pp $579 base $503 +0.5pp $426 +1.0pp $347

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
$74,750
Closing costs
$8,970
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
505 Rockland Ave Unit 2 Mamaroneck, NY 1.0 1.0 700 $2,800 $4.00 44d 1 0.11mi
412 Munro Ave Apt 3F Mamaroneck, NY 1.0 1.0 750 $2,950 $3.93 44d 1 0.32mi
314 Larchmont Acres Unit 4C Mamaroneck, NY 2.0 1.0 1074 $2,985 $2.78 25d 1 0.38mi
4 Larchmont Acres Unit 4C Larchmont, NY 2.0 1.0 1074 $2,985 $2.78 25d 1 0.41mi
338 Palmer Ave Unit B Mamaroneck, NY 2.0 1.0 900 $3,700 $4.11 25d 1 0.41mi
300 Livingston Ave Unit 3E Mamaroneck, NY 1.0 1.0 946 $3,600 $3.81 44d 1 0.43mi
225 Stanley Ave #313 Mamaroneck, NY 1.0 1.0 825 $3,500 $4.24 25d 1 0.48mi
172 E Prospect Ave Unit 304 Mamaroneck, NY 1.0 2.0 925 $3,620 $3.91 44d 1 0.67mi
18 Grand St Mamaroneck, NY 1.0 1.0 790 $3,025 $3.83 21d 1 0.71mi
210 Union Ave Mamaroneck, NY 3.0 1.5 1000 $3,500 $3.50 25d 1 0.74mi
746 Mamaroneck Ave Mamaroneck, NY 1.0–2.0 1.0–2.0 974 $5,720 $5.87 0d 17 0.76mi
416 Tompkins Ave Unit SECOND FLOOR Mamaroneck, NY 2.0 1.0 1100 $3,800 $3.45 44d 1 0.80mi
1833 Palmer Ave Unit 3K Larchmont, NY 2.0 1.0 875 $2,700 $3.09 44d 1 1.03mi
538 Jefferson Ave Mamaroneck, NY 1.0 1.0 600 $2,100 $3.50 44d 1 1.04mi
501 N Barry Ave Unit 2F Mamaroneck, NY 1.0 1.0 600 $2,150 $3.58 44d 1 1.11mi
5 Lester Pl Unit 1 Larchmont, NY 2.0 1.0 850 $3,200 $3.76 25d 1 1.44mi
1408 Henry Ave #1 Mamaroneck, NY 2.0 1.0 850 $3,200 $3.76 44d 1 1.46mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
landscapinggymparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 15 events

  1. 2026-06-21
    days on market $299,000 Active 38 DOM
  2. 2026-06-18
    days on market $299,000 Active 35 DOM
  3. 2026-06-17
    days on market $299,000 Active 34 DOM
  4. 2026-06-16
    days on market $299,000 Active 33 DOM
  5. 2026-06-15
    days on market $299,000 Active 32 DOM
  6. 2026-06-13
    days on market $299,000 Active 30 DOM
  7. 2026-06-09
    days on market $299,000 Active 26 DOM
  8. 2026-06-08
    days on market $299,000 Active 25 DOM
  9. 2026-06-07
    days on market $299,000 Active 24 DOM
  10. 2026-06-04
    days on market $299,000 Active 21 DOM
  11. 2026-06-03
    days on market $299,000 Active 20 DOM
  12. 2026-06-02
    days on market $299,000 Active 19 DOM
  13. 2026-06-01
    days on market $299,000 Active 18 DOM
  14. 2026-05-31
    days on market $299,000 Active 17 DOM
  15. 2026-05-14
    listed $299,000 Active 461-char remark

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 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 4/10 Moderate 7 unhealthy d/yr today · 7 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$39,030
− Mortgage interest
−$16,749
− Property taxes
−$4,485
− Insurance
−$1,495
− Repairs & maintenance
−$3,122
− Management
−$3,122
− Depreciation
−$8,698
Taxable income
$1,359
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$326
After-tax cash flow
$5,712/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 · 18 photos

Good 80/100 Cosmetic rehab

This 2-bedroom, 1-bath corner unit in Palmer Terrace is in good condition with a good exterior and interior. It has a good location with easy access to Mamaroneck Village and Grand Central Terminal. The home has a good resale and rental value with potential for further improvements.

Value-add opportunities

  • Both Painting — Fresh paint can improve the home's curb appeal and interior aesthetics
  • Both Landscaping — A well-maintained landscape can enhance the home's curb appeal and attract potential buyers
  • Resale Appliances — Upgrading to modern appliances can increase the home's appeal to potential buyers
  • Resale Kitchen cabinets — Updating the kitchen cabinets can improve the home's curb appeal and attract potential buyers

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting — Fresh paint can improve the home's curb appeal and interior aesthetics
  • Both Landscaping — A well-maintained landscape can enhance the home's curb appeal and attract potential buyers
  • Resale Appliances — Upgrading to modern appliances can increase the home's appeal to potential buyers
  • Resale Kitchen cabinets — Updating the kitchen cabinets can improve the home's curb appeal and attract potential buyers

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Mamaroneck Union Free School District
NCES district ID
3618240
Math proficiency
74% ▼ -4.00%
Reading proficiency
81% ▲ 9.00%
Median HH income
$111,011
Composite
71.4/100
National rank
#228
State rank
#47 of 590 in NY

Livability — Mamaroneck

Score
69/100
State rank
#491
US rank
#8656

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mamaroneck, NY
County
Westchester County · 709,332 people
City population
20,989
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
20,989
Household income
$126,417
Rent vs Own
41.8% rent · 58.2% own
Severe rent burden
1152.0

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 0.57)
Race & ethnicity
White 59% Hispanic / Latino 27% Two or more races 11% Asian 5% Black 4% Native American 1%
Hispanic origin (detail)
Mexican 5% Puerto Rican 4% Dominican 2%
Common ancestry
Russian 3% Romanian 2% Scotch-Irish 2%
Foreign-born
28% · Canada, Jamaica, China
Languages at home
60% English-only · Spanish 23% Other Indo-European 8% Other Asian/Pacific 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
▼ -220.53%
Current HPI
268.4687
Rent YoY
▲ 6.70%
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

Price history

1 event — show timeline
  • 2026-05-14 Listed $299,000 OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…