8 Lawrence Dr Unit C · Valhalla, NY 10603

$165,000

1 bd · 1.0 ba · 700 sqft · Condo · 53 Days on market

Built 1960 Poor condition $236/sqft · 14% below area Est $192k · 14% under

---

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 +30.0/30.0
• ARV discount +13.8/15.0
• DSCR +10.0/10.0
• 1% rule +8.5/10.0
• Schools +6.2/10.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +1.0/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

This top (2nd) floor large 1 bedroom is in very good condition. This unit has an eat in kitchen, excellent closet space, large living room with a picture window. The monthly maintenance makes owning cheaper than renting, when you factor in the Star the MM is closer to approx. $625.00 a month. This co-op is located near the Bronx River parkway on a tree lined street. Garage parking (only $25.00 a month) is a reasonable wait list with plenty of free unassigned lot and street parking. Co-op allows renting but owner must live in unit first for 2 years. No dogs. Walking trail 1/2 mile away and North WP train station, approx. 2 miles. *Agents please read the agent remarks for the updates/requirements* Additional Information: Amenities:Windowed Kitchen,HeatingFuel:Oil Below Ground,ParkingFeatures:1 Car Detached,

Key facts

• Storage
• Great space
• Built 1960

Tags

• GREAT SPACE
• STORAGE
• CLOSE TO BRONX RIVER PARKWAY

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $165k. Condition is rated poor.

Deal economics

• At list price, monthly cash flow is $552 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $165k).
• Recommended offer: $160k (3.0% below list) — sets the bar for market timing.
• Cap rate 10.8% vs local median 3.8% in Valhalla — 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 63/100 on livability (#795 in NY) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, commute A; Watch: amenities F, cost of living F, health & safety F.
• Valhalla Union Free School District (suburban): math 68% / reading 66% proficiency, ranked #119 of 590 in NY (top 20%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
• Market conditions: 111 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $5k 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 + 3.0% rent growth), your $46k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

• It's been on market 53 days — a 3% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 4y 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.
• Current owner paid $132k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: flood insurance adds $66/mo.
• 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 $160,050 (3.0% below list)

Questions for the listing agent

1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
3. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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. 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.
8. 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.
9. 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: 1.35% ✓
• Cap rate: 10.79%
• Cash-on-cash: 16.06%
• DSCR: 1.71
• GRM: 6.2

CMA / ARV

• ARV (median comp): $191,984
• List price: $165,000
• Delta: -14.06%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Projected returns pro-forma

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

5-year hold

• IRR: 4.7%
• Equity multiple: 1.18×
• Total profit: $8,493
• Equity at exit: $24,602

10-year hold

• IRR: 14.2%
• Equity multiple: 2.15×
• Total profit: $52,967
• Equity at exit: $14,266

Cash invested: $46,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 15 Strongly Tenant-Friendly
• State New York: 15 Strongly Tenant-Friendly · D+10
• County: — inherits STATE
• City: — inherits STATE

NYC rent stabilization (~1M units); 2019 HSTPA strengthened tenant rights; courts deeply backlogged.

Methodology + full state rankings →

ZIP-level market 10603

• Home prices YoY: -24.2%
• Active inventory: 111
• Price-to-rent: 6.2×

Monthly cashflow live

• Estimated rent: $2,226 medium
• Mortgage (P&I): −$865
• Tax est. 1.5%: −$206 /mo · $2,475/yr
• Insurance: −$69
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$468
• Net cashflow: $552

Break-even live

Break-even rent $1,528

Max offer price $165,000

Occupancy floor 70%

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: $41,250
• Closing costs: $4,950
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
13 Summitt Pl Valhalla, NY	1.0	1.0	566	$2,500	$4.42	15d	1	0.63mi
9 Wyndover Woods Ln #23 White Plains, NY	—	1.0	600	$1,850	$3.08	44d	1	0.92mi

HOA detail condo

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

Listing history 9 events

1. 2026-06-03
   statusdays on market $165,000 Pending 53 DOM
2. 2026-03-20
   listed $165,000 Active
3. 2022-07-25
   soldstatus $132,000 Closed 818-char remark

   Show marketing remark (818 chars)

   This top (2nd) floor large 1 bedroom is in very good condition. This unit has an eat in kitchen, excellent closet space, large living room with a picture window. The monthly maintenance makes owning cheaper than renting, when you factor in the Star the MM is closer to approx. $625.00 a month. This co-op is located near the Bronx River parkway on a tree lined street. Garage parking (only $25.00 a month) is a reasonable wait list with plenty of free unassigned lot and street parking. Co-op allows renting but owner must live in unit first for 2 years. No dogs. Walking trail 1/2 mile away and North WP train station, approx. 2 miles. *Agents please read the agent remarks for the updates/requirements* Additional Information: Amenities:Windowed Kitchen,HeatingFuel:Oil Below Ground,ParkingFeatures:1 Car Detached,

4. 2022-04-14
   status Pending 818-char remark

   Show marketing remark (818 chars)

   This top (2nd) floor large 1 bedroom is in very good condition. This unit has an eat in kitchen, excellent closet space, large living room with a picture window. The monthly maintenance makes owning cheaper than renting, when you factor in the Star the MM is closer to approx. $625.00 a month. This co-op is located near the Bronx River parkway on a tree lined street. Garage parking (only $25.00 a month) is a reasonable wait list with plenty of free unassigned lot and street parking. Co-op allows renting but owner must live in unit first for 2 years. No dogs. Walking trail 1/2 mile away and North WP train station, approx. 2 miles. *Agents please read the agent remarks for the updates/requirements* Additional Information: Amenities:Windowed Kitchen,HeatingFuel:Oil Below Ground,ParkingFeatures:1 Car Detached,

5. 2022-03-01
   status Active 818-char remark

   Show marketing remark (818 chars)

   This top (2nd) floor large 1 bedroom is in very good condition. This unit has an eat in kitchen, excellent closet space, large living room with a picture window. The monthly maintenance makes owning cheaper than renting, when you factor in the Star the MM is closer to approx. $625.00 a month. This co-op is located near the Bronx River parkway on a tree lined street. Garage parking (only $25.00 a month) is a reasonable wait list with plenty of free unassigned lot and street parking. Co-op allows renting but owner must live in unit first for 2 years. No dogs. Walking trail 1/2 mile away and North WP train station, approx. 2 miles. *Agents please read the agent remarks for the updates/requirements* Additional Information: Amenities:Windowed Kitchen,HeatingFuel:Oil Below Ground,ParkingFeatures:1 Car Detached,

6. 2022-03-01
   price $134,900 818-char remark

   Show marketing remark (818 chars)

   This top (2nd) floor large 1 bedroom is in very good condition. This unit has an eat in kitchen, excellent closet space, large living room with a picture window. The monthly maintenance makes owning cheaper than renting, when you factor in the Star the MM is closer to approx. $625.00 a month. This co-op is located near the Bronx River parkway on a tree lined street. Garage parking (only $25.00 a month) is a reasonable wait list with plenty of free unassigned lot and street parking. Co-op allows renting but owner must live in unit first for 2 years. No dogs. Walking trail 1/2 mile away and North WP train station, approx. 2 miles. *Agents please read the agent remarks for the updates/requirements* Additional Information: Amenities:Windowed Kitchen,HeatingFuel:Oil Below Ground,ParkingFeatures:1 Car Detached,

7. 2022-02-21
   historical 818-char remark

   Show marketing remark (818 chars)

   This top (2nd) floor large 1 bedroom is in very good condition. This unit has an eat in kitchen, excellent closet space, large living room with a picture window. The monthly maintenance makes owning cheaper than renting, when you factor in the Star the MM is closer to approx. $625.00 a month. This co-op is located near the Bronx River parkway on a tree lined street. Garage parking (only $25.00 a month) is a reasonable wait list with plenty of free unassigned lot and street parking. Co-op allows renting but owner must live in unit first for 2 years. No dogs. Walking trail 1/2 mile away and North WP train station, approx. 2 miles. *Agents please read the agent remarks for the updates/requirements* Additional Information: Amenities:Windowed Kitchen,HeatingFuel:Oil Below Ground,ParkingFeatures:1 Car Detached,

8. 2022-02-20
   listed $159,900 Active 818-char remark

   Show marketing remark (818 chars)

   This top (2nd) floor large 1 bedroom is in very good condition. This unit has an eat in kitchen, excellent closet space, large living room with a picture window. The monthly maintenance makes owning cheaper than renting, when you factor in the Star the MM is closer to approx. $625.00 a month. This co-op is located near the Bronx River parkway on a tree lined street. Garage parking (only $25.00 a month) is a reasonable wait list with plenty of free unassigned lot and street parking. Co-op allows renting but owner must live in unit first for 2 years. No dogs. Walking trail 1/2 mile away and North WP train station, approx. 2 miles. *Agents please read the agent remarks for the updates/requirements* Additional Information: Amenities:Windowed Kitchen,HeatingFuel:Oil Below Ground,ParkingFeatures:1 Car Detached,

9. 2022-02-12
   historical $159,900 818-char remark

   Show marketing remark (818 chars)

   This top (2nd) floor large 1 bedroom is in very good condition. This unit has an eat in kitchen, excellent closet space, large living room with a picture window. The monthly maintenance makes owning cheaper than renting, when you factor in the Star the MM is closer to approx. $625.00 a month. This co-op is located near the Bronx River parkway on a tree lined street. Garage parking (only $25.00 a month) is a reasonable wait list with plenty of free unassigned lot and street parking. Co-op allows renting but owner must live in unit first for 2 years. No dogs. Walking trail 1/2 mile away and North WP train station, approx. 2 miles. *Agents please read the agent remarks for the updates/requirements* Additional Information: Amenities:Windowed Kitchen,HeatingFuel:Oil Below Ground,ParkingFeatures:1 Car Detached,

ⓘ 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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 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 4/10 Moderate 4 unhealthy d/yr today · 6 by 30 yrs out

Taxation est. · year 1

• Rental income: $26,715
• − Mortgage interest: −$9,243
• − Property taxes: −$2,475
• − Insurance: −$1,622
• − Repairs & maintenance: −$2,137
• − Management: −$2,137
• − Depreciation: −$4,800
• Taxable income: $4,300
• Est. tax owed @ 24.0%: −$1,032
• After-tax cash flow: $5,592/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 · 1 photo

Poor 20/100 Extensive rehab

This unit requires extensive repairs and maintenance, including major work on the exterior and landscaping, as well as interior updates. Significant investment is needed to bring it up to a livable condition.

Repairs flagged

• Major exterior brick facade — Severe weathering and staining
• Major exterior landscaping — Overgrown bushes and unkempt lawn
• Major interior walls and paint — No visible interior, but the condition is poor

Value-add opportunities

• Both landscaping and exterior painting — Improves curb appeal and resale value
• Both interior painting and minor repairs — Enhances interior appearance and rental appeal

Renovation cost estimate screening

Repair item	Severity	Est. cost
exterior brick facade · Severe weathering and staining	Major	$15,000–50,000
exterior landscaping · Overgrown bushes and unkempt lawn	Major	$15,000–50,000
interior walls and paint · No visible interior, but the condition is poor	Major	$15,000–50,000
Total estimated repair cost · 3 items		$45,000–150,000

Value-add ROI direction

• Both landscaping and exterior painting — Improves curb appeal and resale value ↑
• Both interior painting and minor repairs — Enhances interior appearance and rental appeal ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Valhalla Union Free School District
• NCES district ID: 3629400
• Math proficiency: 68% ▲ 3.00%
• Reading proficiency: 66% ▲ 7.00%
• Median HH income: $106,068
• Composite: 62.26/100
• National rank: #699
• State rank: #119 of 590 in NY

Livability — Valhalla

• Score: 63/100
• State rank: #795
• US rank: #15361

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• City population: 7,180
• Population (ZIP): 19,201

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: Highly diverse neighborhood (Simpson 0.71)
• Race & ethnicity: Hispanic / Latino 35% White 34% Black 21% Two or more races 13% Asian 5%
• Hispanic origin (detail): Mexican 4% Puerto Rican 7% Dominican 3%
• Common ancestry: Hispanic 3% Romanian 2% Lithuanian 1%
• Foreign-born: 33% · Canada, Jamaica, China
• Languages at home: 55% English-only · Spanish 31% Other Indo-European 8% French/Haitian/Cajun 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: ▼ -101.72%
• Current HPI: 317.8177
• Rent YoY: —
• Metro: —
• 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

+3.2% since first listed

8 events — show timeline

• 2026-03-20 Listed $165,000 OneKey® MLS as Distributed by MLS Grid
• 2022-07-25 Sold (MLS) $132,000 OneKey® MLS as Distributed by MLS Grid
• 2022-04-14 Pending — OneKey® MLS as Distributed by MLS Grid
• 2022-03-01 Relisted — OneKey® MLS as Distributed by MLS Grid
• 2022-03-01 Price Changed $134,900 OneKey® MLS as Distributed by MLS Grid
• 2022-02-21 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2022-02-20 Listed $159,900 OneKey® MLS as Distributed by MLS Grid
• 2022-02-12 Coming Soon $159,900 OneKey® MLS as Distributed by MLS Grid