245 Bronx River Rd Unit 7F · Yonkers, NY
Flood risk 10/10 · Severe
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $691 – $1,283
Heat risk 6/10 · Moderate
- Hot days now (above 99°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- IRR
- 28.3%
- Equity multiple
- 2.26×
- Total profit
- $52,560
- Equity at exit
- $22,216
- 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
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
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$550
- Net cashflow
- $986
Break-even live
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
- Club membership (one-time)
- —
- 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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-07-26days on market $149,000 Active 20 DOM
-
2026-07-24days on market $149,000 Active 18 DOM
-
2026-07-23days on market $149,000 Active 17 DOM
-
2026-07-22days on market $149,000 Active 16 DOM
-
2026-07-21days on market $149,000 Active 15 DOM
-
2026-07-20days on market $149,000 Active 14 DOM
-
2026-07-18days on market $149,000 Active 12 DOM
-
2026-07-18days on market $149,000 Active 11 DOM
-
2026-07-16days on market $149,000 Active 10 DOM
-
2026-07-15days on market $149,000 Active 9 DOM
-
2026-07-14days on market $149,000 Active 8 DOM
-
2026-07-13days on market $149,000 Active 7 DOM
-
2026-07-13days on market $149,000 Active 6 DOM
-
2026-07-11days on market $149,000 Active 5 DOM
-
2026-07-10days on market $149,000 Active 4 DOM
-
2026-07-09days on market $149,000 Active 3 DOM
-
2026-07-06pricedays on market $149,000 Active 1 DOM
-
2026-06-24days on market $145,000 Active 85 DOM
-
2026-06-22days on market $145,000 Active 83 DOM
-
2026-06-21days on market $145,000 Active 82 DOM
-
2026-06-18days on market $145,000 Active 79 DOM
-
2026-06-17days on market $145,000 Active 78 DOM
-
2026-06-16days on market $145,000 Active 77 DOM
-
2026-06-15days on market $145,000 Active 76 DOM
-
2026-06-13pricedays on market $145,000 Active 74 DOM
-
2026-06-09days on market $159,999 Active 70 DOM
-
2026-06-08days on market $159,999 Active 69 DOM
-
2026-06-07days on market $159,999 Active 68 DOM
-
2026-06-04days on market $159,999 Active 65 DOM
-
2026-06-03days on market $159,999 Active 64 DOM
-
2026-06-02days on market $159,999 Active 63 DOM
-
2026-06-01days on market $159,999 Active 62 DOM
-
2026-05-31days on market $159,999 Active 61 DOM
-
2026-05-15price $159,999 712-char remark
-
2026-04-28price $169,999 712-char remark
-
2026-04-01$179,999 Active 712-char remark
-
2026-03-30historical $179,999 712-char remark
-
2022-01-19soldstatus $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.
-
2021-09-01status 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.
-
2021-08-30historical 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.
-
2021-05-27status 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.
-
2021-05-21historical 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.
-
2021-04-26$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.
-
2019-03-12soldstatus $129,000 Sold
-
2018-11-16status Pending
-
2018-10-03$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
- 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
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.
Zoned Schools
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
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
- 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
- —
Market trends
- HPI YoY
- ▼ -466.66%
- Current HPI
- 293.4414
- Rent YoY
- ▲ 21.03%
- 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
+15.5% since first listed15 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
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…