CashFlowRE
Sign in Sign up
245 Bronx River Rd Unit 7F
A- Composite 81.01
Why this score? — see what drove the A- 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 +30.0/30.0
  • ARV discount +14.5/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.9/10.0
  • Rent growth +5.0/5.0
  • Livability +3.4/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$149,000

245 Bronx River Rd Unit 7F · Yonkers, NY 10704
2 bd · 1.0 ba · 800 sqft · Townhouse · 20 Days on market
Built 1956 Fair condition Garage $186/sqft · 16% below area Est $176k · 16% under

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

Listing remarks MLS

Perfect one bedroom unit in great condition! Spacious layout with separate kitchen area and living room/dining area. Features an updated bathroom and large bedroom. Appliances included are dishwasher, refrigerator, stove, microwave, and window AC. This well maintained building offers an on site laundry room, elevator, and renting is allowed after one year of owner occupancy. The maintenance fee includes gas, hot water, heat and property taxes. No pets allowed. A commuter's dream with easy access to all! Just minutes from local shopping centers, major highways, and Metro North train station.

Key facts

  • Corner residence
  • Assigned parking
  • Updated bathroom

Tags

CORNER RESIDENCEDISTINCT KITCHEN AREAUPDATED BATHROOMFULL SUITE OF APPLIANCESON-SITE LAUNDRYASSIGNED PARKING

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath townhouse listed at $149k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $986 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $149k).
  • Recommended offer: $147k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.7% vs local median 5.4% in Yonkers — 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 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.
  • Zoned schools: Yonkers Early Childhood Academy (327 students, 72% FRL); Yonkers Middle School (math 17% / reading 37%, grade F, #587 of 729 statewide, top 81%, 601 students, 88% FRL); Yonkers High School (math 92% / reading 88%, grade A+, #238 of 1,100 statewide, top 23%, 1,060 students, 76% FRL) — zoned schools average 79% FRL vs 64% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+21.0%/yr); 211 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 60d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 72% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 954 units permitted in Westchester County in 2024 (649 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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 + 8.0% rent growth), your $42k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($147k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 8y 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: flood insurance adds $56/mo; built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; 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 $146,765 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.76%
Cap rate
14.68%
Cash-on-cash
29.95%
DSCR
2.33
GRM
4.7

CMA / ARV

ARV (median comp)
$176,479
List price
$149,000
Delta
-17.84%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
255 Bronx River Rd Unit 4M 0.01mi 1/1.0 (-1) 800 (0%) 3mo $135,000 $169 92
255 Bronx River Rd Unit 8J 0.01mi 1/1.0 (-1) 800 (0%) 4mo $175,000 $219 91
255 Bronx River Rd Unit 3K 0.01mi 1/1.0 (-1) 825 (+3%) 2mo $155,500 $188 87
245 Bronx River Rd Bronx River Rd Unit 3E 0.00mi 1/1.0 (-1) 762 (-5%) 0mo $150,000 $197 87
85 Bronx River Road Rd Unit 3S 0.38mi 1/1.0 (-1) 815 (+2%) 0mo $181,000 $222 74
333 Bronx River Rd #624 0.17mi 1/1.0 (-1) 875 (+9%) 0mo $180,000 $206 72
355 Bronx River Rd Unit 1i 0.25mi 1/1.0 (-1) 850 (+6%) 2mo $160,000 $188 71
20 Secor Unit 6U 0.25mi 1/1.0 (-1) 750 (-6%) 3mo $168,000 $224 70
1122 Yonkers Ave Unit 1J 0.29mi 1/1.0 (-1) 750 (-6%) 4mo $160,000 $213 67
485 Bronx River Rd Unit C62 0.57mi 1/1.0 (-1) 800 (0%) 1mo $190,000 $238 67
475 Bronx River Rd Unit 3G 0.54mi 1/1.0 (-1) 800 (0%) 4mo $157,500 $197 67
475 Bronx River Rd Unit 6C 0.54mi 1/1.0 (-1) 850 (+6%) 1mo $176,000 $207 59

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

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
28.3%
Equity multiple
2.26×
Total profit
$52,560
Equity at exit
$22,216
10-year hold
IRR
38.7%
Equity multiple
5.55×
Total profit
$189,958
Equity at exit
$12,883

Cash invested: $41,720 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
29 active · 24 under contract
Months of supply
7.9 mo (13%/mo absorbed)
Median asking
$179,000 ($226/sqft)
Median days on market
51 d
This list price
3% of active listings are priced below it
ARV vs active asking
-2.6% vs current asking $/sqft

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

ZIP-level market 10704

Rents YoY
21.0%
Active inventory
211
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$2,621 high interval (Pro) →
Mortgage (P&I)
$781
Tax est. 1.5%
$186 /mo · $2,235/yr
Insurance
$62
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$550
Net cashflow
$986

Break-even live

Break-even rent $1,374
Max offer price $149,000
Occupancy floor 57%

Sensitivity live

Price -10% $1,089 -5% $1,037 +0% $986 +5% $934 +10% $883
Rent -10% $779 -5% $882 +0% $986 +5% $1,089 +10% $1,193
Rate -1.0pp $1,061 -0.5pp $1,024 base $986 +0.5pp $947 +1.0pp $908

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
$37,250
Closing costs
$4,470
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
255 Bronx River Rd Unit 4R Yonkers, NY 1.0 1.0 800 $2,300 $2.88 2d 1 0.04mi
111 Hart Ave Yonkers, NY 2.0 1.0 800 $2,800 $3.50 0d 1 0.08mi
216 1st St Unit 1 Yonkers, NY 1.0 1.0 600 $2,000 $3.33 93d 1 0.13mi
135 Wakefield Ave Yonkers, NY 2.0 1.0 600 $2,795 $4.66 0d 3 0.24mi
52 Yonkers Ter Apt 6H Yonkers, NY 1.0 1.0 750 $1,975 $2.63 4d 1 0.32mi
20 Overhill Pl Unit 3 Yonkers, NY 2.0 1.0 800 $3,000 $3.75 93d 1 0.37mi
2325 Cortlandt St Unit 4 Mt Vernon, NY 2.0 1.0 700 $2,300 $3.29 73d 1 0.43mi
29 S 15th Ave Unit 1 Mt Vernon, NY 2.0 1.0 952 $2,650 $2.78 17d 1 0.51mi
4 N Bleeker St Fl 4 Mt Vernon, NY 2.0 1.0 800 $2,000 $2.50 38d 1 0.55mi
34 N Terrace Ave Unit 2ndFL Mt Vernon, NY 2.0 1.0 800 $3,500 $4.38 17d 1 0.56mi
34 N Terrace Ave Unit 2nd floor Mt Vernon, NY 2.0 1.0 800 $3,000 $3.75 17d 1 0.56mi
18 N Bond St Unit 3D Mt Vernon, NY 1.0 1.0 750 $2,000 $2.67 73d 1 0.60mi
13 N Bond St Mount Vernon, NY 1.0 1.0 600 $1,785 $2.98 73d 1 0.61mi
495 Kimball Ave Unit First Floor Yonkers, NY 2.0 1.0 1100 $3,000 $2.73 93d 1 0.63mi
32 N Bond St Mount Vernon, NY 1.0 1.0 850 $1,700 $2.00 33d 1 0.63mi
119 S 13th Ave Mount Vernon, NY 2.0 1.0 800 $2,997 $3.75 62d 1 0.65mi
44 N Bond St Unit 1 Mt Vernon, NY 2.0 1.0 1100 $2,900 $2.64 40d 1 0.65mi
86 Edgewood Ave Apt 2E Yonkers, NY 2.0 1.0 1000 $2,599 $2.60 68d 1 0.73mi
86 Edgewood Ave Unit 2W Yonkers, NY 2.0 1.0 1000 $2,699 $2.70 93d 1 0.73mi
119 S 11th Ave Unit 1 Mt Vernon, NY 2.0 1.0 700 $2,800 $4.00 60d 1 0.73mi
14 Elm St Unit 2 Mt Vernon, NY 2.0 1.0 1000 $2,800 $2.80 73d 1 0.74mi
142 Trenchard St Unit 2E Yonkers, NY 1.0 1.0 900 $2,250 $2.50 60d 1 0.74mi
793 McLean Ave Yonkers, NY 1.0 1.0 580 $2,400 $4.14 2d 1 0.87mi
103 North St Mount Vernon, NY 1.0 1.0 720 $1,900 $2.64 70d 1 0.91mi
18 N 6th Ave Unit 2 Mt Vernon, NY 2.0 2.0 850 $2,450 $2.88 3d 1 0.92mi
150 S 6th Ave Unit 2 Mt Vernon, NY 1.0 1.0 800 $2,500 $3.12 56d 1 0.98mi
150 S 6th Ave Unit 2 Mt Vernon, NY 1.0 1.0 800 $2,500 $3.12 66d 1 0.98mi
230 N 7th Ave Unit 2 Mt Vernon, NY 1.0 1.0 950 $2,300 $2.42 59d 1 0.98mi
12 Putnam St Mount Vernon, NY 2.0 1.0 950 $2,600 $2.74 73d 1 1.01mi
200 Crescent Pl Unit 2nd fl Yonkers, NY 1.0 1.0 800 $2,150 $2.69 37d 1 1.01mi
356 S Tenth Ave Unit 2nd Floor Mt Vernon, NY 3.0 2.0 1100 $3,850 $3.50 73d 1 1.03mi
671 Bronx River Rd Unit 3A Yonkers, NY 2.0 1.5 950 $3,000 $3.16 73d 1 1.06mi
224 Gramatan Ave Unit 4K Mt Vernon, NY 1.0 1.0 700 $2,400 $3.43 4d 1 1.08mi
675 McLean Ave Unit 006H Yonkers, NY 1.0 1.0 577 $2,071 $3.59 54d 1 1.08mi
525 N Macquesten Pkwy Mount Vernon, NY 1.0 1.0 750 $3,195 $4.26 4d 1 1.16mi
173 Crary Ave Mount Vernon, NY 3.0 2.0 1100 $3,100 $2.82 73d 1 1.23mi
462 S 7th Ave #2 Mt Vernon, NY 3.0 1.0 1100 $3,300 $3.00 32d 1 1.26mi
257 S 2nd Ave Mount Vernon, NY 1.0 1.0 800 $2,250 $2.81 73d 1 1.26mi
770 Bronx River Rd Apt A42 Yonkers, NY 2.0 1.0 775 $2,500 $3.23 38d 1 1.29mi
10 Wilbur St Unit 1 Yonkers, NY 1.0 1.0 700 $2,000 $2.86 38d 1 1.30mi

Property features AI

Finance

Other
Living area per public records: 800
HOA & community
Association: Prime Locations

Exterior

Parking
Assigned parkingGarage availableOn-street parkingWaitlist for parking
Utilities
Public sewerCable availableElectricity connectedNatural gas connectedPublic trash collectionWater connectedSewer connected
Home design
Stock cooperative8 total storiesEntry at 7th floor
Construction
Brick construction
Exterior features
Brick exteriorNot waterfront

Interior

Kitchen
DishwasherGas ovenMicrowaveRefrigerator
Bedrooms
Total of 4 rooms (includes bedrooms and living spaces)
Bathrooms
1 full bathroom
Heating & cooling
Natural gas heatingOther heatingWall/window air conditioning units
Interior features
Other interior featuresLaundry room
Laundry & utility
Laundry room

Listing history 46 events

  1. 2026-07-26
    days on market $149,000 Active 20 DOM
  2. 2026-07-24
    days on market $149,000 Active 18 DOM
  3. 2026-07-23
    days on market $149,000 Active 17 DOM
  4. 2026-07-22
    days on market $149,000 Active 16 DOM
  5. 2026-07-21
    days on market $149,000 Active 15 DOM
  6. 2026-07-20
    days on market $149,000 Active 14 DOM
  7. 2026-07-18
    days on market $149,000 Active 12 DOM
  8. 2026-07-18
    days on market $149,000 Active 11 DOM
  9. 2026-07-16
    days on market $149,000 Active 10 DOM
  10. 2026-07-15
    days on market $149,000 Active 9 DOM
  11. 2026-07-14
    days on market $149,000 Active 8 DOM
  12. 2026-07-13
    days on market $149,000 Active 7 DOM
  13. 2026-07-13
    days on market $149,000 Active 6 DOM
  14. 2026-07-11
    days on market $149,000 Active 5 DOM
  15. 2026-07-10
    days on market $149,000 Active 4 DOM
  16. 2026-07-09
    days on market $149,000 Active 3 DOM
  17. 2026-07-06
    pricedays on marketlisting id $149,000 Active 1 DOM
  18. 2026-06-24
    days on market $145,000 Active 85 DOM
  19. 2026-06-22
    days on market $145,000 Active 83 DOM
  20. 2026-06-21
    days on market $145,000 Active 82 DOM
  21. 2026-06-18
    days on market $145,000 Active 79 DOM
  22. 2026-06-17
    days on market $145,000 Active 78 DOM
  23. 2026-06-16
    days on market $145,000 Active 77 DOM
  24. 2026-06-15
    days on market $145,000 Active 76 DOM
  25. 2026-06-13
    pricedays on market $145,000 Active 74 DOM
  26. 2026-06-09
    days on market $159,999 Active 70 DOM
  27. 2026-06-08
    days on market $159,999 Active 69 DOM
  28. 2026-06-07
    days on market $159,999 Active 68 DOM
  29. 2026-06-04
    days on market $159,999 Active 65 DOM
  30. 2026-06-03
    days on market $159,999 Active 64 DOM
  31. 2026-06-02
    days on market $159,999 Active 63 DOM
  32. 2026-06-01
    days on market $159,999 Active 62 DOM
  33. 2026-05-31
    days on market $159,999 Active 61 DOM
  34. 2026-05-15
    price $159,999 712-char remark
  35. 2026-04-28
    price $169,999 712-char remark
  36. 2026-04-01
    listed $179,999 Active 712-char remark
  37. 2026-03-30
    historical $179,999 712-char remark
  38. 2022-01-19
    soldstatus $150,000 Closed 597-char remark
    Show marketing remark (597 chars)

    Perfect one bedroom unit in great condition! Spacious layout with separate kitchen area and living room/dining area. Features an updated bathroom and large bedroom. Appliances included are dishwasher, refrigerator, stove, microwave, and window AC. This well maintained building offers an on site laundry room, elevator, and renting is allowed after one year of owner occupancy. The maintenance fee includes gas, hot water, heat and property taxes. No pets allowed. A commuter's dream with easy access to all! Just minutes from local shopping centers, major highways, and Metro North train station.

  39. 2021-09-01
    status Pending 597-char remark
    Show marketing remark (597 chars)

    Perfect one bedroom unit in great condition! Spacious layout with separate kitchen area and living room/dining area. Features an updated bathroom and large bedroom. Appliances included are dishwasher, refrigerator, stove, microwave, and window AC. This well maintained building offers an on site laundry room, elevator, and renting is allowed after one year of owner occupancy. The maintenance fee includes gas, hot water, heat and property taxes. No pets allowed. A commuter's dream with easy access to all! Just minutes from local shopping centers, major highways, and Metro North train station.

  40. 2021-08-30
    historical 597-char remark
    Show marketing remark (597 chars)

    Perfect one bedroom unit in great condition! Spacious layout with separate kitchen area and living room/dining area. Features an updated bathroom and large bedroom. Appliances included are dishwasher, refrigerator, stove, microwave, and window AC. This well maintained building offers an on site laundry room, elevator, and renting is allowed after one year of owner occupancy. The maintenance fee includes gas, hot water, heat and property taxes. No pets allowed. A commuter's dream with easy access to all! Just minutes from local shopping centers, major highways, and Metro North train station.

  41. 2021-05-27
    status Active 597-char remark
    Show marketing remark (597 chars)

    Perfect one bedroom unit in great condition! Spacious layout with separate kitchen area and living room/dining area. Features an updated bathroom and large bedroom. Appliances included are dishwasher, refrigerator, stove, microwave, and window AC. This well maintained building offers an on site laundry room, elevator, and renting is allowed after one year of owner occupancy. The maintenance fee includes gas, hot water, heat and property taxes. No pets allowed. A commuter's dream with easy access to all! Just minutes from local shopping centers, major highways, and Metro North train station.

  42. 2021-05-21
    historical 597-char remark
    Show marketing remark (597 chars)

    Perfect one bedroom unit in great condition! Spacious layout with separate kitchen area and living room/dining area. Features an updated bathroom and large bedroom. Appliances included are dishwasher, refrigerator, stove, microwave, and window AC. This well maintained building offers an on site laundry room, elevator, and renting is allowed after one year of owner occupancy. The maintenance fee includes gas, hot water, heat and property taxes. No pets allowed. A commuter's dream with easy access to all! Just minutes from local shopping centers, major highways, and Metro North train station.

  43. 2021-04-26
    listed $155,000 Active 597-char remark
    Show marketing remark (597 chars)

    Perfect one bedroom unit in great condition! Spacious layout with separate kitchen area and living room/dining area. Features an updated bathroom and large bedroom. Appliances included are dishwasher, refrigerator, stove, microwave, and window AC. This well maintained building offers an on site laundry room, elevator, and renting is allowed after one year of owner occupancy. The maintenance fee includes gas, hot water, heat and property taxes. No pets allowed. A commuter's dream with easy access to all! Just minutes from local shopping centers, major highways, and Metro North train station.

  44. 2019-03-12
    soldstatus $129,000 Sold
  45. 2018-11-16
    status Pending
  46. 2018-10-03
    listed $129,000 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 10/10 Extreme FEMA zone X (unshaded) · 99% 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 3/10 Moderate 3 unhealthy d/yr today · 4 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
$31,457
− Mortgage interest
−$8,346
− Property taxes
−$2,235
− Insurance
−$1,412
− Repairs & maintenance
−$2,517
− Management
−$2,517
− Depreciation
−$4,335
Taxable income
$10,096
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,423
After-tax cash flow
$9,405/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 · 10 photos

Fair 45/100 Cosmetic rehab Est. rehab $4,000–$12,000 screening

This one-bedroom corner unit in a well-maintained building offers a good starting point for a modest renovation, with updates to paint, appliances, and landscaping significantly enhancing its resale and rental value.

Repairs flagged

  • Minor Paint touch-ups — Paint appears faded in some areas.
  • Minor Flooring cleaning — Hardwood floors show some wear.
  • Minor Window cleaning — Windows appear dusty.
  • Moderate Kitchen appliances — Appliances need updating for a fresh look.
  • Moderate Bathroom fixtures — Standard fixtures need updating for a fresh look.
  • Moderate Landscaping — Landscaping could be more vibrant and well-maintained.

Value-add opportunities

  • Resale Paint touch-ups — Fresh paint enhances curb appeal.
  • Resale Appliance replacement — Modern appliances improve functionality and appeal.
  • Both Landscaping enhancement — Vibrant landscaping improves curb appeal and adds value.
  • Resale Window treatments — New window treatments enhance curb appeal and privacy.
  • Resale Bathroom fixture replacement — Modern fixtures improve functionality and appeal.
  • Rental HVAC maintenance — A clean and efficient HVAC system improves tenant satisfaction and reduces utility costs.

ⓘ 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 58/100

Zoned Schools

Elementary Yonkers Early Childhood Academy Middle Yonkers Middle School F NY #587/729 Nat'l #9,793/14,009 High Yonkers High School A+ NY #238/1,100 Nat'l #387/17,239

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
C Composite livability gradescore 68/100

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 · 1,028,035 people
City population
212,407
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
31,921
Household income
$106,786
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
10% 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 0.64)
Race & ethnicity
White 50% Hispanic / Latino 32% Two or more races 15% Black 7% Asian 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 11% Cuban 2% Dominican 9%
Common ancestry
Romanian 2% Subsaharan African 2% Scotch-Irish 2%
Foreign-born
32% · Canada, Jamaica, China
Languages at home
54% English-only · Spanish 25% Other Indo-European 13% Russian/Polish/Slavic 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

Price history

+15.5% since first listed
15 events — show timeline
  • 2026-07-06 Listed $149,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-06-11 Price Changed $145,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-05-15 Price Changed $159,999 OneKey® MLS as Distributed by MLS Grid
  • 2026-04-28 Price Changed $169,999 OneKey® MLS as Distributed by MLS Grid
  • 2026-04-01 Listed $179,999 OneKey® MLS as Distributed by MLS Grid
  • 2026-03-30 Coming Soon OneKey® MLS as Distributed by MLS Grid
  • 2022-01-19 Sold (MLS) $150,000 OneKey® MLS as Distributed by MLS Grid
  • 2021-09-01 Pending OneKey® MLS as Distributed by MLS Grid
  • 2021-08-30 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2021-05-27 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2021-05-21 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2021-04-26 Listed $155,000 OneKey® MLS as Distributed by MLS Grid
  • 2019-03-12 Sold (MLS) $129,000 OneKey® MLS as Distributed by MLS Grid
  • 2018-11-16 Pending OneKey® MLS as Distributed by MLS Grid
  • 2018-10-03 Listed $129,000 OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…