CashFlowRE
Sign in Sign up
2716 Young Ave Duplex
C- Composite 53.83
Why this score? — see what drove the C- 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 +20.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • Schools +5.0/10.0
  • 1% rule +4.8/10.0
  • Livability +3.8/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$612,300

2716 Young Ave · New York, NY 10469
6 bd · 4.0 ba · 1,536 sqft · MultiFamily public records · 293 Days on market
Built 1950 2,200 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Affordable Duplex in the Bronx. This investment opportunity shows it was built in 1950 and sits on a lot of approx. 2,200 sq. ft. Do not wait on this one will sell Fast at this price. Buyers check with City, County, Zoning, Tax, and other records to their satisfaction. AS-IS SALE property.

Key facts

  • 2,200 sq ft lot
  • Garage
  • Built 1950

Property features AI

Exterior

  • Parking: One garage space; No carport
  • Utilities: Public sewer; Sewer and water available
  • Home design: Duplex
  • Construction: Slab foundation
  • Exterior features: Brick exterior; Not waterfront

Interior

  • Bedrooms: One 1-bedroom unit; One 2-bedroom unit
  • Bathrooms: Two full bathrooms (total)
  • Heating & cooling: Baseboard heating; Hot water heating; Other heating; No central air conditioning
  • Interior features: Other interior features

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 × 3-bed/2.0-bath units multifamily listed at $612k.

Deal economics

  • At list price, monthly cash flow is $714 ($9k/yr) — positive. Per door: $357/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $600k (1.9% below list).
  • Recommended offer: $539k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 2.6% in New York — 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 75/100 on livability (#268 in NY, #4,188 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A; Watch: crime F, cost of living F.
  • Market conditions: Rents rising fast (+4.3%/yr); 200 active listings in the ZIP; solid renter incomes; 6,929 units permitted in Bronx County in 2024 (6,829 in 5+ unit buildings).
  • At $6,005/mo this rent would consume 95% of the median local household income ($76k/yr) (locally 3706% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $18k of value loss. Plan a longer hold.
  • Bronx County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 293 days — a 12% lower offer ($539k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y ago; this cycle's ask has dropped $66k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $170k; list at $612k implies a 260% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major 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 $538,824 (12.0% below list)

Questions for the listing agent

  1. It's been on market 293 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  10. 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.
  11. 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.
  12. 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
0.98%
Cap rate
7.82%
Cash-on-cash
5.46%
DSCR
1.24
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.33% rent growth · sell at horizon

5-year hold
IRR
-7.1%
Equity multiple
0.73×
Total profit
$-45,640
Equity at exit
$91,296
10-year hold
IRR
4.0%
Equity multiple
1.31×
Total profit
$53,002
Equity at exit
$52,941

Cash invested: $171,444 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State New York
15 Strongly Tenant-Friendly · D+10
County
— inherits STATE
City New York
0 Strongly Tenant-Friendly · D+34
Rent Stabilization Code; HSTPA; 6+ months in housing court.

ZIP-level market 10469

Rents YoY
4.3%
Active inventory
200
Price-to-rent
17.0×

Monthly cashflow live

Estimated rent
$6,005 medium interval (Pro) →
Mortgage (P&I)
$3,211
Tax from tax record
$497 /mo · $5,970/yr
Insurance
$255
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,261
Net cashflow
$714

Break-even live

Break-even rent $5,101
Max offer price $612,300
Occupancy floor 83%

Sensitivity live

Price -10% $1,061 -5% $887 +0% $714 +5% $541 +10% $367
Rent -10% $240 -5% $477 +0% $714 +5% $951 +10% $1,188
Rate -1.0pp $1,022 -0.5pp $870 base $714 +0.5pp $555 +1.0pp $394

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $6,005

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
$153,075
Closing costs
$18,369
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.

Listing history 17 events

  1. 2026-06-18
    days on market $612,300 Active 293 DOM
  2. 2026-06-17
    days on market $612,300 Active 292 DOM
  3. 2026-06-15
    days on market $612,300 Active 290 DOM
  4. 2026-06-13
    days on market $612,300 Active 288 DOM
  5. 2026-06-10
    days on market $612,300 Active 284 DOM
  6. 2026-06-08
    days on market $612,300 Active 283 DOM
  7. 2026-06-03
    days on market $612,300 Active 278 DOM
  8. 2026-06-01
    days on market $612,300 Active 276 DOM
  9. 2026-05-31
    days on market $612,300 Active 275 DOM
  10. 2025-10-30
    price $612,300
  11. 2025-09-29
    price $644,500
  12. 2025-08-29
    listed $678,400 Active
  13. 2018-06-29
    historical
  14. 2018-06-19
    listed $250,000 Active
  15. 2016-01-27
    historical
  16. 2015-03-25
    listed $350,000
  17. 1993-09-17
    soldstatus $170,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast NY · Partial reset (capped growth)

Current annual tax
$5,970 · $497/mo
Projected year-2 tax
$8,159 · $680/mo
Expected delta
+$2,189/yr (+$182/mo · 36.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 78% 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
$72,060
− Mortgage interest
−$34,298
− Property taxes
−$5,970
− Insurance
−$3,859
− Repairs & maintenance
−$5,765
− Management
−$5,765
− Depreciation
−$17,812
Taxable loss
−$1,409
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$338
After-tax cash flow
$8,905/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)

No district data.

Livability — New York

Score
75/100
State rank
#268
US rank
#4188

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New York, NY
County
Bronx County · 1,197,324 people
City population
7,731,280
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
68,521
Household income
$76,020
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
3706.0

Population outlook (Bronx County) Hauer SSP2

Today (2025)
1,607,353 people
By 2030
1,681,852 · +4.6%
By 2040
1,824,421 · +13.5%
By 2050
1,945,470 · +21.0%
By 2075
2,187,887 · +36.1%
By 2100
2,244,136 · +39.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 54% Hispanic / Latino 27% White 8% Two or more races 8% Asian 6%
Hispanic origin (detail)
Mexican 1% Puerto Rican 11% Dominican 9%
Foreign-born
37% · Canada, Vietnam, China
Languages at home
62% English-only · Spanish 22% Other Indo-European 5% French/Haitian/Cajun 3%

Political lean MEDSL · Bronx

2024 margin
Solid D (+45.4) · D 72.7% · R 27.3%
2008→2024 swing
-32.3pp toward R · 2008: 77.8pp · 2024: 45.4pp
All cycles
2024: D+45.4 2020: D+67.6 2016: D+79.1 2012: D+82.9 2008: D+77.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -524.76%
Current HPI
321.9213
Rent YoY
▲ 4.33%
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

+260.2% since first listed
8 events — show timeline
  • 2025-10-30 Price Changed $612,300 OneKey® MLS as Distributed by MLS Grid
  • 2025-09-29 Price Changed $644,500 OneKey® MLS as Distributed by MLS Grid
  • 2025-08-29 Listed $678,400 OneKey® MLS as Distributed by MLS Grid
  • 2018-06-29 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2018-06-19 Listed $250,000 OneKey® MLS as Distributed by MLS Grid
  • 2016-01-27 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2015-03-25 Listed $350,000 OneKey® MLS as Distributed by MLS Grid
  • 1993-09-17 Sold (Public Records) $170,000 Public Records

Property tax history

+4.7%/yr

Latest (2025): $5,970 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…