CashFlowRE
Sign in Sign up
247 Parkview Rd Unit 5J
F Composite 26.94
Why this score? — see what drove the F 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 +6.4/30.0
  • 1% rule +6.3/10.0
  • Schools +4.1/10.0
  • Rent growth +3.6/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • DSCR +0.7/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$325,000

247 Parkview Rd Unit 5J · Yonkers, NY 10708
3 bd · 1.0 ba · 1,200 sqft · Condo · 54 Days on market
Built 1954 $271/sqft · 26% above area Est $257k · 26% over

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

Listing remarks MLS

Welcome to 247 Parkview Avenue, Unit 5J! This beautifully renovated three-bedroom, one-bath co-op offers approximately 1,200 square feet of thoughtfully designed living space. Set within a well-maintained elevator building, the home combines everyday comfort with an exceptionally convenient location walking distance from both Tuckahoe and Bronxville, along with a seamless 30-minute commute to Grand Central. Inside, the home features a spacious living room, a generous dining area, and an updated kitchen designed for both functionality and style. Bronx River Pathway and Duck Pond are located just across the street, offering a charming outdoor escape right nearby. Building amenities include a large laundry room, bike room, dedicated stroller room & private storage for the unit. Maintenance fee covers all utilities. A rare opportunity you won’t want to miss!

Key facts

  • Built 1954
  • Listed 54 days

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 3-bed/1.0-bath condo listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-568 ($-7k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $325k).
  • Recommended offer: $315k (3.0% below list) — sets the bar for market timing.
  • Cap rate 4.2% vs local median 5.3% in Yonkers — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 68/100 on livability (#528 in NY) — a middle-class / working-renter tenant base. Strengths: employment A, commute B; Watch: amenities F, cost of living F.
  • Yonkers City School District (suburban): math 41% / reading 54% proficiency, ranked #413 of 590 in NY (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.3%/yr); 246 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 43% 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 35% 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 $10k 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.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 14y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: HOA is 33% of rent; built in 1954 — 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 $315,250 (3.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  3. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
1.13%
Cap rate
4.19%
Cash-on-cash
-7.49%
DSCR
0.67
GRM
7.4

CMA / ARV

ARV (median comp)
$256,956
List price
$325,000
Delta
26.48%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.27% rent growth · sell at horizon

5-year hold
IRR
-26.6%
Equity multiple
0.08×
Total profit
$-83,294
Equity at exit
$48,459
10-year hold
IRR
-17.4%
Equity multiple
-0.05×
Total profit
$-95,843
Equity at exit
$28,100

Cash invested: $91,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
5 Strongly Tenant-Friendly
State New York
15 Strongly Tenant-Friendly · D+10
County
— inherits STATE
City Yonkers
5 Strongly Tenant-Friendly · D+20
Westchester rent guidelines board.

ZIP-level market 10708

Rents YoY
4.3%
Active inventory
246
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$3,672 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax est. 1.5%
$406 /mo · $4,875/yr
Insurance
$135
HOA est. from 1 same-building comp
$1,223
Vacancy / Maint / Mgmt
$771
Net cashflow
$-568

Break-even live

Break-even rent $4,391
Max offer price $242,782
Occupancy floor

Sensitivity live

Price -10% $-344 -5% $-456 +0% $-568 +5% $-680 +10% $-793
Rent -10% $-858 -5% $-713 +0% $-568 +5% $-423 +10% $-278
Rate -1.0pp $-405 -0.5pp $-486 base $-568 +0.5pp $-652 +1.0pp $-738

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
$81,250
Closing costs
$9,750
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7 Oak Ave Tuckahoe, NY 2.0 1.0 1200 $2,500 $2.08 45d 1 0.25mi
11 Oak Ave Unit 1 Bronxville, NY 3.0 2.0 1400 $4,300 $3.07 45d 1 0.26mi
1 Elm St Unit 3B Tuckahoe, NY 2.0 1.0 1100 $3,200 $2.91 8d 1 0.26mi
1 Elm St Unit 3B Tuckahoe, NY 2.0 1.0 1100 $3,200 $2.91 11d 1 0.26mi
70 Lake Ave Unit 1 Tuckahoe, NY 3.0 2.5 1200 $4,995 $4.16 13d 1 0.28mi
21 Scarsdale Rd Yonkers, NY 2.0 1.0 835 $4,600 $5.51 3d 21 0.33mi
355 Bronxville Rd Bronxville, NY 3.0 2.0 968 $3,400 $3.51 26d 1 0.37mi
1549 Central Park Ave Yonkers, NY 2.0 1.0 850 $2,400 $2.82 45d 1 0.57mi
50 Columbus Ave Apt 909 Tuckahoe, NY 2.0 2.0 871 $3,800 $4.36 0d 1 0.58mi
54 Washington St Unit 2nd Floor Tuckahoe, NY 3.0 2.0 1250 $3,900 $3.12 7d 1 0.59mi
60 Washington St Unit 2 Tuckahoe, NY 3.0 2.0 1500 $4,800 $3.20 26d 1 0.59mi
39 Maynard St Unit 2E Tuckahoe, NY 2.0 1.0 875 $2,650 $3.03 45d 1 0.63mi
156 Wallace St Unit 1 Tuckahoe, NY 2.0 2.0 1300 $3,300 $2.54 26d 1 0.76mi
47 Morgan St Eastchester, NY 2.0 1.0 1000 $4,000 $4.00 45d 1 1.00mi
42 Glen Rd Eastchester, NY 4.0 2.0 1200 $4,300 $3.58 9d 1 1.09mi
70 Roundhill Dr Yonkers, NY 2.0 1.0 775 $3,200 $4.13 45d 1 1.29mi
26 W Devonia Ave Unit 1 Mt Vernon, NY 3.0 1.5 1388 $4,200 $3.03 13d 1 1.35mi
433 Palmer Rd Unit Second Fl Yonkers, NY 3.0 1.5 1400 $3,500 $2.50 45d 1 1.37mi
278 Mile Square Rd Yonkers, NY 2.0 1.0 1000 $2,650 $2.65 45d 1 1.43mi
28 Tunis Ave Unit 2 Yonkers, NY 2.0 1.0 900 $3,000 $3.33 45d 1 1.47mi
601 Ridge Hill Blvd Yonkers, NY 2.0 1.0–2.0 819 $4,600 $5.61 8d 14 1.49mi

HOA detail condo

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

Listing history 13 events

  1. 2026-03-28
    listed $325,000 Active 876-char remark
    Show marketing remark (876 chars)

    Welcome to 247 Parkview Avenue, Unit 5J! This beautifully renovated three-bedroom, one-bath co-op offers approximately 1,200 square feet of thoughtfully designed living space. Set within a well-maintained elevator building, the home combines everyday comfort with an exceptionally convenient location walking distance from both Tuckahoe and Bronxville, along with a seamless 30-minute commute to Grand Central. Inside, the home features a spacious living room, a generous dining area, and an updated kitchen designed for both functionality and style. Bronx River Pathway and Duck Pond are located just across the street, offering a charming outdoor escape right nearby. Building amenities include a large laundry room, bike room, dedicated stroller room & private storage for the unit. Maintenance fee covers all utilities. A rare opportunity you won’t want to miss!

  2. 2026-03-24
    historical $325,000 876-char remark
    Show marketing remark (876 chars)

    Welcome to 247 Parkview Avenue, Unit 5J! This beautifully renovated three-bedroom, one-bath co-op offers approximately 1,200 square feet of thoughtfully designed living space. Set within a well-maintained elevator building, the home combines everyday comfort with an exceptionally convenient location walking distance from both Tuckahoe and Bronxville, along with a seamless 30-minute commute to Grand Central. Inside, the home features a spacious living room, a generous dining area, and an updated kitchen designed for both functionality and style. Bronx River Pathway and Duck Pond are located just across the street, offering a charming outdoor escape right nearby. Building amenities include a large laundry room, bike room, dedicated stroller room & private storage for the unit. Maintenance fee covers all utilities. A rare opportunity you won’t want to miss!

  3. 2024-01-09
    soldstatus $300,000 Closed 473-char remark
    Show marketing remark (473 chars)

    Commuters Dream!! Nestled between the Bronxville and Tuckahoe train station. Beautiful Park and Duck Pond across the street. This move in ready unit features Large Entry Foyer, Large Living Room, Spacious Dining area, Updated Kitchen, Bathroom and 3 ample sized Bedrooms. Laundry rm recently renovated on lobby level as well as bike & carriage room. Maintenance includes all Utilities! Does not include STAR credit $1,212.00. Additional Information: Amenities:Storage,

  4. 2023-11-09
    status Pending 473-char remark
    Show marketing remark (473 chars)

    Commuters Dream!! Nestled between the Bronxville and Tuckahoe train station. Beautiful Park and Duck Pond across the street. This move in ready unit features Large Entry Foyer, Large Living Room, Spacious Dining area, Updated Kitchen, Bathroom and 3 ample sized Bedrooms. Laundry rm recently renovated on lobby level as well as bike & carriage room. Maintenance includes all Utilities! Does not include STAR credit $1,212.00. Additional Information: Amenities:Storage,

  5. 2023-09-18
    listed $315,000 Active 473-char remark
    Show marketing remark (473 chars)

    Commuters Dream!! Nestled between the Bronxville and Tuckahoe train station. Beautiful Park and Duck Pond across the street. This move in ready unit features Large Entry Foyer, Large Living Room, Spacious Dining area, Updated Kitchen, Bathroom and 3 ample sized Bedrooms. Laundry rm recently renovated on lobby level as well as bike & carriage room. Maintenance includes all Utilities! Does not include STAR credit $1,212.00. Additional Information: Amenities:Storage,

  6. 2014-03-15
    price $195,000
  7. 2012-07-12
    soldstatus $195,000 Sold
  8. 2012-07-12
    soldstatus $195,000
  9. 2012-06-28
    historical
  10. 2012-04-23
    historical Pending
  11. 2012-04-23
    price $199,000
  12. 2012-03-21
    listed $199,000 Active
  13. 2012-03-21
    listed $199,000

ⓘ 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 ≥99°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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$44,063
− Mortgage interest
−$18,205
− Property taxes
−$4,875
− Insurance
−$1,625
− Repairs & maintenance
−$3,525
− Management
−$3,525
− HOA
−$14,676
− Depreciation
−$9,455
Taxable loss
−$11,823
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,837
After-tax cash flow
$-3,981/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.

Schools (NCES district)

District
Yonkers City School District
NCES district ID
3631920
Math proficiency
41% ▼ -1.00%
Reading proficiency
54% ▲ 14.00%
Median HH income
$58,042
Composite
41.43/100
National rank
#3471
State rank
#413 of 590 in NY

Livability — Yonkers

Score
68/100
State rank
#528
US rank
#9394

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Yonkers, NY
County
Westchester County · 709,332 people
City population
212,407
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
22,482
Household income
$126,343
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
357.0

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
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 17% Two or more races 10% Black 6% Asian 4%
Hispanic origin (detail)
Puerto Rican 7% Dominican 3%
Common ancestry
Romanian 2% Lithuanian 2% Scotch-Irish 1%
Foreign-born
16% · Canada, China
Languages at home
76% English-only · Spanish 10% Other Indo-European 6% 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
▼ -668.11%
Current HPI
203.4295
Rent YoY
▲ 4.27%
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

+63.3% since first listed
13 events — show timeline
  • 2026-03-28 Listed $325,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-03-24 Coming Soon $325,000 OneKey® MLS as Distributed by MLS Grid
  • 2024-01-09 Sold (MLS) $300,000 OneKey® MLS as Distributed by MLS Grid
  • 2023-11-09 Pending OneKey® MLS as Distributed by MLS Grid
  • 2023-09-18 Listed $315,000 OneKey® MLS as Distributed by MLS Grid
  • 2014-03-15 Price Changed $195,000 HGMLS
  • 2012-07-12 Sold (MLS) $195,000 OneKey® MLS as Distributed by MLS Grid
  • 2012-07-12 Sold (MLS) $195,000 HGMLS
  • 2012-06-28 Delisted HGMLS
  • 2012-04-23 Contingent HGMLS
  • 2012-04-23 Price Changed $199,000 HGMLS
  • 2012-03-21 Listed $199,000 HGMLS
  • 2012-03-21 Listed $199,000 OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…