1470 Midland Ave Unit 1-O · Yonkers, NY 10708

$205,000

1 bd · 1.0 ba · 950 sqft · Condo · 161 Days on market

Built 1928

---

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 +27.8/30.0
• DSCR +9.8/10.0
• 1% rule +7.6/10.0
• ARV discount +7.5/15.0
• Schools +4.1/10.0
• Rent growth +3.6/5.0
• Livability +3.4/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

A well cared for one bedroom/one bathroom apt. in the gorgeous pre-war Bronxville Terrace building. In this spacious unit, you’ll find high ceilings, beautiful crown molding, archways, and large windows. Large bedroom; big enough to fit a California King size bed and still have plenty of space. Freshly painted and cleaned; plus some upgrades in the bathroom were done. Laundry in the building. $15 Storage room option. Wait-list on parking. Only 5 min walk to train, bus, shops, and park. Minutes away from popular Cross County mall and lovely Bronxville Village w/ tons of restaurants etc. 30 Minutes to Manhattan.

Key facts

• Front garden
• Archways
• Outdoor lighting

Tags

• FRONT GARDEN
• LARGE PINE TREES
• OUTDOOR LIGHTING
• HIGH CEILINGS
• CROWN MOLDING
• ARCHWAYS

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $205k.

Deal economics

• At list price, monthly cash flow is $627 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $205k).
• Recommended offer: $180k (12.0% below list) — sets the bar for market timing.
• Cap rate 10.0% vs local median 5.3% 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 (+4.3%/yr); 245 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 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 $6k 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 + 4.3% rent growth), your $57k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

• It's been on market 161 days — a 12% lower offer ($180k) is reasonable based on typical stale-listing flexibility.
• 10 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: built in 1928 — 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 $180,400 (12.0% below list)

Questions for the listing agent

1. It's been on market 161 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 1928 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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: 1.26% ✓
• Cap rate: 9.96%
• Cash-on-cash: 13.11%
• DSCR: 1.58
• GRM: 6.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold

• IRR: 4.5%
• Equity multiple: 1.18×
• Total profit: $10,110
• Equity at exit: $30,566

10-year hold

• IRR: 15.1%
• Equity multiple: 2.30×
• Total profit: $74,490
• Equity at exit: $17,725

Cash invested: $57,400 (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.

Methodology + full state rankings →

ZIP-level market 10708

• Rents YoY: 4.3%
• Active inventory: 245
• Price-to-rent: 6.6×

Monthly cashflow live

• Estimated rent: $2,587 high
• Mortgage (P&I): −$1,075
• Tax est. 1.5%: −$256 /mo · $3,075/yr
• Insurance: −$85
• HOA: −$0
• Vacancy / Maint / Mgmt: −$543
• Net cashflow: $627

Break-even live

Break-even rent $1,793

Max offer price $205,000

Occupancy floor 71%

Sensitivity live

Price	-10% $769	-5% $698	+0% $627	+5% $556	+10% $485
Rent	-10% $423	-5% $525	+0% $627	+5% $729	+10% $832
Rate	-1.0pp $730	-0.5pp $679	base $627	+0.5pp $574	+1.0pp $520

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: $51,250
• Closing costs: $6,150
• Reserves months: —
• Total cash needed: —

Rent comps 31 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
80 W Grand St Mount Vernon, NY	1.0	1.0	850	$1,942	$2.28	25d	1	0.29mi
42 Broad St W Mount Vernon, NY	3.0	1.0–2.0	955	$2,841	$2.97	2d	16	0.33mi
42 Broad St W Mount Vernon, NY	3.0	1.0–2.0	1014	$3,956	$3.90	24d	15	0.33mi
645 N MacQuesten Pkwy Unit 3G Mt Vernon, NY	2.0	1.0	950	$3,195	$3.36	25d	1	0.36mi
669 N Terrace Ave Mount Vernon, NY	1.0	1.0	750	$2,031	$2.71	25d	1	0.37mi
33 William St Mount Vernon, NY	1.0–2.0	1.0	725	$1,850	$2.55	22d	2	0.51mi
671 Bronx River Rd Unit 3A Yonkers, NY	2.0	1.5	950	$3,000	$3.16	25d	1	0.59mi
51 Parkway Rd Apt 3 Bronxville, NY	1.0	1.0	1100	$3,100	$2.82	25d	1	0.62mi
200 Crescent Pl Unit 2nd fl Yonkers, NY	1.0	1.0	800	$2,300	$2.88	17d	1	0.64mi
28 Tunis Ave Unit 2 Yonkers, NY	2.0	1.0	900	$3,000	$3.33	44d	1	0.69mi
12 Putnam St Mount Vernon, NY	2.0	1.0	950	$2,600	$2.74	25d	1	0.81mi
230 N 7th Ave Unit 2 Mt Vernon, NY	1.0	1.0	950	$2,300	$2.42	11d	1	0.90mi
103 North St Mount Vernon, NY	1.0	1.0	720	$1,900	$2.64	21d	1	0.95mi
86 Edgewood Ave Unit 2W Yonkers, NY	2.0	1.0	1000	$2,699	$2.70	44d	1	0.95mi
86 Edgewood Ave Apt 2E Yonkers, NY	2.0	1.0	1000	$2,599	$2.60	19d	1	0.95mi
14 Elm St Unit 2 Mt Vernon, NY	2.0	1.0	1000	$2,800	$2.80	25d	1	1.06mi
495 Kimball Ave Unit First Floor Yonkers, NY	2.0	1.0	1100	$3,000	$2.73	44d	1	1.12mi
64 Sagamore Rd Unit A6 Bronxville, NY	1.0	1.0	850	$2,900	$3.41	5d	1	1.13mi
148 Claremont Ave Mount Vernon, NY	2.0	1.0	960	$2,400	$2.50	19d	1	1.16mi
64 Kensington Rd Apt 1A Bronxville, NY	1.0	1.0	800	$2,895	$3.62	12d	1	1.19mi
142 Trenchard St Unit 2E Yonkers, NY	1.0	1.0	900	$2,250	$2.50	11d	1	1.21mi
32 N Bond St Mount Vernon, NY	1.0	1.0	850	$1,900	$2.24	7d	1	1.24mi
18 N Bond St Unit 3D Mt Vernon, NY	1.0	1.0	750	$2,000	$2.67	25d	1	1.27mi
20 Overhill Pl Unit 3 Yonkers, NY	2.0	1.0	800	$3,000	$3.75	44d	1	1.28mi
13 N Bond St Mount Vernon, NY	1.0	1.0	600	$1,785	$2.98	25d	1	1.29mi
111 Kensington Rd Unit 8 Bronxville, NY	1.0	1.0	825	$2,650	$3.21	13d	1	1.35mi
118 N Columbus Ave Mount Vernon, NY	1.0	1.0	650	$1,700	$2.62	25d	1	1.36mi
28 Kenilworth Rd Unit The Cottage Yonkers, NY	1.0	1.0	600	$1,950	$3.25	15d	1	1.36mi
112 N Columbus Ave Unit 2 Mt Vernon, NY	2.0	2.0	900	$2,997	$3.33	19d	1	1.37mi
85 Bennett Ave Unit 2 Yonkers, NY	2.0	1.0	1000	$2,500	$2.50	44d	1	1.45mi
42 Winchester Ave Unit 2A Yonkers, NY	1.0	1.0	700	$2,100	$3.00	14d	1	1.50mi

HOA detail condo

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

Listing history 33 events

1. 2026-01-21
   status Pending
2. 2025-11-16
   historical
3. 2025-11-16
   status Active
4. 2025-08-11
   listed $205,000 Active
5. 2023-12-11
   soldstatus $185,000 Closed 627-char remark

   Show marketing remark (627 chars)

   A well cared for one bedroom/one bathroom apt. in the gorgeous pre-war Bronxville Terrace building. In this spacious unit, you’ll find high ceilings, beautiful crown molding, archways, and large windows. Large bedroom; big enough to fit a California King size bed and still have plenty of space. Freshly painted and cleaned; plus some upgrades in the bathroom were done. Laundry in the building. $15 Storage room option. Wait-list on parking. Only 5 min walk to train, bus, shops, and park. Minutes away from popular Cross County mall and lovely Bronxville Village w/ tons of restaurants etc. 30 Minutes to Manhattan.

6. 2023-07-21
   status Pending 627-char remark

   Show marketing remark (627 chars)

   A well cared for one bedroom/one bathroom apt. in the gorgeous pre-war Bronxville Terrace building. In this spacious unit, you’ll find high ceilings, beautiful crown molding, archways, and large windows. Large bedroom; big enough to fit a California King size bed and still have plenty of space. Freshly painted and cleaned; plus some upgrades in the bathroom were done. Laundry in the building. $15 Storage room option. Wait-list on parking. Only 5 min walk to train, bus, shops, and park. Minutes away from popular Cross County mall and lovely Bronxville Village w/ tons of restaurants etc. 30 Minutes to Manhattan.

7. 2023-05-22
   listed $185,000 Active 627-char remark

   Show marketing remark (627 chars)

   A well cared for one bedroom/one bathroom apt. in the gorgeous pre-war Bronxville Terrace building. In this spacious unit, you’ll find high ceilings, beautiful crown molding, archways, and large windows. Large bedroom; big enough to fit a California King size bed and still have plenty of space. Freshly painted and cleaned; plus some upgrades in the bathroom were done. Laundry in the building. $15 Storage room option. Wait-list on parking. Only 5 min walk to train, bus, shops, and park. Minutes away from popular Cross County mall and lovely Bronxville Village w/ tons of restaurants etc. 30 Minutes to Manhattan.

8. 2022-08-02
   status Pending
9. 2022-07-08
   historical
10. 2022-05-10
    price $165,000
11. 2022-04-04
    price $169,000
12. 2022-02-10
    listed $170,000 Active
13. 2015-07-06
    soldstatus $115,000 Sold
14. 2015-07-06
    price $115,000
15. 2015-07-06
    soldstatus $115,000
16. 2015-05-06
    historical Pending
17. 2015-05-06
    price $124,000
18. 2014-11-11
    listed $124,000 Active
19. 2014-11-11
    listed $124,000
20. 2014-11-04
    historical Withdrawn
21. 2014-11-04
    historical
22. 2014-07-14
    price
23. 2014-06-05
    price
24. 2014-05-19
    listed Active
25. 2014-05-19
    listed $125,000
26. 2014-03-15
    price $120,000
27. 2013-03-15
    soldstatus $120,000 Sold
28. 2013-03-15
    soldstatus $120,000
29. 2013-02-22
    historical
30. 2013-01-19
    historical Pending
31. 2013-01-19
    price $125,000
32. 2012-11-29
    listed $125,000 Active
33. 2012-11-28
    listed $125,000

ⓘ 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 ≥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: $31,046
• − Mortgage interest: −$11,483
• − Property taxes: −$3,075
• − Insurance: −$1,025
• − Repairs & maintenance: −$2,484
• − Management: −$2,484
• − Depreciation: −$5,964
• Taxable income: $4,531
• Est. tax owed @ 24.0%: −$1,088
• After-tax cash flow: $6,438/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
▸Financial Services	10	$950B
▸Consumer Goods	9	$162B
▸Insurance	4	$225B
▸Telecommunications	2	$144B
▸Pharmaceuticals	2	$112B
▸Media / Entertainment	2	$69B

Price history

+64.0% since first listed

33 events — show timeline

• 2026-01-21 Pending — OneKey® MLS as Distributed by MLS Grid
• 2025-11-16 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2025-11-16 Relisted — OneKey® MLS as Distributed by MLS Grid
• 2025-08-11 Listed $205,000 OneKey® MLS as Distributed by MLS Grid
• 2023-12-11 Sold (MLS) $185,000 OneKey® MLS as Distributed by MLS Grid
• 2023-07-21 Pending — OneKey® MLS as Distributed by MLS Grid
• 2023-05-22 Listed $185,000 OneKey® MLS as Distributed by MLS Grid
• 2022-08-02 Pending — OneKey® MLS as Distributed by MLS Grid
• 2022-07-08 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2022-05-10 Price Changed $165,000 OneKey® MLS as Distributed by MLS Grid
• 2022-04-04 Price Changed $169,000 OneKey® MLS as Distributed by MLS Grid
• 2022-02-10 Listed $170,000 OneKey® MLS as Distributed by MLS Grid
• 2015-07-06 Price Changed $115,000 HGMLS
• 2015-07-06 Sold (MLS) $115,000 HGMLS
• 2015-07-06 Sold (MLS) $115,000 OneKey® MLS as Distributed by MLS Grid
• 2015-05-06 Contingent — HGMLS
• 2015-05-06 Price Changed $124,000 HGMLS
• 2014-11-11 Listed $124,000 HGMLS
• 2014-11-11 Listed $124,000 OneKey® MLS as Distributed by MLS Grid
• 2014-11-04 Delisted — HGMLS
• 2014-11-04 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2014-07-14 Price Changed — HGMLS
• 2014-06-05 Price Changed — HGMLS
• 2014-05-19 Listed — HGMLS
• 2014-05-19 Listed $125,000 OneKey® MLS as Distributed by MLS Grid
• 2014-03-15 Price Changed $120,000 HGMLS
• 2013-03-15 Sold (MLS) $120,000 OneKey® MLS as Distributed by MLS Grid
• 2013-03-15 Sold (MLS) $120,000 HGMLS
• 2013-02-22 Delisted — HGMLS
• 2013-01-19 Contingent — HGMLS
• 2013-01-19 Price Changed $125,000 HGMLS
• 2012-11-29 Listed $125,000 HGMLS
• 2012-11-28 Listed $125,000 OneKey® MLS as Distributed by MLS Grid