465 E Lincoln Ave #411 · Mount Vernon, NY
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $691 – $1,283
Heat risk 6/10 · Moderate
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 14 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 8 days/yr
Risk factors via First Street. Map © Google.
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
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Rent growth +4.3/5.0
- Schools +3.7/10.0
- Livability +3.6/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$183,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Large/Bright Unit w/ Nicely Appointed Rooms/Floor Plan PLUS Updated Kitchen & New paint job. .. Larger 2 Bedroom w/ separate dinette area. Sunny & Bright thru out w/ nice floor plan! Complex Grounds are WELL manicured w/ nice landscaping & NEW: Playground/Park Benches & Tables. One of (If Not THE) BEST OVER All Values in a 100 Mile Radius 1 of Westchester's LOWEST Maint w/ Strongest Financials! Take A LQQk at the Pictures & Call to See it today! STAR (tax) Reduction REDUCES Monthly Maint' by (-) $175! Coop Boasts Quiet Park Setting on Dead End Loop at the end of a Private (LIKE) Drive/Street, Beautifully kept/maintained/closed circuit buildings! EZ/ Quick Board. (700+ Credit, 2 + years on the job + $45k + Income & you're qualified to pass the board) You Can Own This 2BR Unit for Less than $1250 A month after 10% down payment(5% mort interest /30 years) & monthly maint' ~ Take off -$175(star) = less than $1070 TO OWN a 2 BR?! WoW!!! Call & Make An Appointment to See This One TODAY!
Key facts
- Renovated bathroom
- Galley kitchen
- Renovated kitchen
Tags
Property features AI
Finance
- Other: Living area reported from public records
- HOA & community: Managed by Garthchester Management; Association amenities include elevators, landscaping, live-in superintendent, grounds maintenance, park, parking, playground, snow removal, and trash; Association fee $1,070 annually; Association fee covers common area maintenance, exterior maintenance, grounds care, heat, hot water, sewer, and snow removal
Exterior
- Parking: One parking space; Parking fee (monthly) $60; Other parking features
- Utilities: Public sewer; Electricity available and connected; Natural gas available and connected; Water available and connected; Sewer available; Trash collection (public); See remarks regarding utilities
- Home design: Stock cooperative property; Six total stories; One-level unit; Entry level indicated as level 4
- Construction: Brick construction; Brick/mortar foundation
- Exterior features: Bicycle room; Outdoor space; No waterfront
Interior
- Kitchen: Gas oven; Oven; Range; Refrigerator; Stainless steel appliances
- Bedrooms: Entry level bedroom on level 4
- Bathrooms: One full bathroom
- Heating & cooling: Wall/window air conditioning unit(s); Natural gas heating; Oil heating; Radiant heating; See remarks
- Interior features: Cathedral ceilings; Ceiling fans; High-speed internet; Walk-through kitchen; Five total rooms
- Laundry & utility: Laundry room; Laundry in basement
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath condo listed at $183k.
Deal economics
- At list price, monthly cash flow is $853 ($10k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $183k).
- Recommended offer: $180k (1.5% below list) — sets the bar for market timing.
- Cap rate 11.9% vs local median 5.3% in Mount Vernon — 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 71/100 on livability (#397 in NY) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety A, employment B; Watch: crime D-, cost of living F.
- Mount Vernon School District (suburban): math 35% / reading 50% proficiency, ranked #485 of 590 in NY (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Pennington School (math 42% / reading 62%, grade C-, #988 of 2,108 statewide, top 49%, 426 students, 45% FRL); Denzel Washington School-Arts (math 57% / reading 84%, grade B+, #701 of 1,100 statewide, top 64%, 383 students, 58% FRL).
- Zoned-school proficiency averages 61% at this address vs 42% district-wide (+19 pts) — the actual schools serving this property are materially stronger than the Mount Vernon School District average implies; a family-tenant draw the district grade alone would hide.
- Market conditions: Rents rising fast (+7.0%/yr); 125 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); 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 $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 + 7.0% rent growth), your $51k cash investment doubles in ~5 years — after that, you're playing with house money.
Negotiation context
- It's been on market 27 days — a 2% lower offer ($180k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 11y 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 $110k; list at $183k implies a 66% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Crime grade is D 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?
- 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 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
- 1.53% ✓
- Cap rate
- 11.88%
- Cash-on-cash
- 19.97%
- DSCR
- 1.89
- GRM
- 5.5
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 7.04% rent growth · sell at horizon
- IRR
- 16.8%
- Equity multiple
- 1.71×
- Total profit
- $36,560
- Equity at exit
- $27,286
- IRR
- 28.2%
- Equity multiple
- 4.02×
- Total profit
- $154,844
- Equity at exit
- $15,822
Cash invested: $51,240 (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
ZIP-level market 10552
- Rents YoY
- 7.0%
- Active inventory
- 125
- Price-to-rent
- 5.5×
Monthly cashflow live
- Estimated rent
- $2,793 high interval (Pro) →
- Mortgage (P&I)
- −$960
- Tax est. 1.5%
- −$229 /mo · $2,745/yr
- Insurance
- −$76
- HOA
- −$89
- Vacancy / Maint / Mgmt
- −$586
- Net cashflow
- $853
Break-even live
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
- $45,750
- Closing costs
- $5,490
- 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.
Rent comps 31 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 148 Claremont Ave Mount Vernon, NY | 2.0 | 1.0 | 960 | $2,400 | $2.50 | 19d | 1 | 0.29mi |
| 112 N Columbus Ave Unit 2 Mt Vernon, NY | 2.0 | 2.0 | 900 | $2,997 | $3.33 | 19d | 1 | 0.31mi |
| 635 E Lincoln Ave Mount Vernon, NY | 2.0 | 1.0 | 1000 | $3,150 | $3.15 | 7d | 1 | 0.45mi |
| 173 Crary Ave Mount Vernon, NY | 3.0 | 2.0 | 1100 | $3,100 | $2.82 | 25d | 1 | 0.65mi |
| 173 Washington St Unit 1 Mt Vernon, NY | 3.0 | 2.0 | 1100 | $3,000 | $2.73 | 25d | 1 | 0.65mi |
| 173 Washington St Unit 2 Mt Vernon, NY | 3.0 | 2.0 | 1500 | $3,200 | $2.13 | 1d | 1 | 0.65mi |
| 33 William St Mount Vernon, NY | 1.0–2.0 | 1.0 | 725 | $2,675 | $3.69 | 22d | 2 | 0.86mi |
| 42 Broad St W Mount Vernon, NY | 3.0 | 1.0–2.0 | 1014 | $5,080 | $5.01 | 24d | 15 | 0.90mi |
| 42 Broad St W Mount Vernon, NY | 3.0 | 1.0–2.0 | 955 | $3,199 | $3.35 | 2d | 16 | 0.90mi |
| 669 N Terrace Ave Mount Vernon, NY | 1.0 | 1.0 | 750 | $2,031 | $2.71 | 25d | 1 | 0.91mi |
| 230 N 7th Ave Unit 2 Mt Vernon, NY | 1.0 | 1.0 | 950 | $2,300 | $2.42 | 10d | 1 | 0.93mi |
| 12 Putnam St Mount Vernon, NY | 2.0 | 1.0 | 950 | $2,600 | $2.74 | 25d | 1 | 0.94mi |
| 26 W Devonia Ave Unit 1 Mt Vernon, NY | 3.0 | 1.5 | 1388 | $4,200 | $3.03 | 12d | 1 | 0.98mi |
| 103 North St Mount Vernon, NY | 1.0 | 1.0 | 720 | $1,900 | $2.64 | 21d | 1 | 0.98mi |
| 80 W Grand St Mount Vernon, NY | 1.0 | 1.0 | 850 | $1,942 | $2.28 | 25d | 1 | 1.00mi |
| 645 N MacQuesten Pkwy Unit 3G Mt Vernon, NY | 2.0 | 1.0 | 950 | $3,195 | $3.36 | 25d | 1 | 1.01mi |
| 257 S 2nd Ave Mount Vernon, NY | 1.0 | 1.0 | 800 | $2,250 | $2.81 | 25d | 1 | 1.06mi |
| 150 S 6th Ave Unit 2 Mt Vernon, NY | 1.0 | 1.0 | 800 | $2,500 | $3.12 | 18d | 1 | 1.13mi |
| 150 S 6th Ave Unit 2 Mt Vernon, NY | 1.0 | 1.0 | 800 | $2,500 | $3.12 | 7d | 1 | 1.13mi |
| 14 Elm St Unit 2 Mt Vernon, NY | 2.0 | 1.0 | 1000 | $2,800 | $2.80 | 25d | 1 | 1.15mi |
| 32 N Bond St Mount Vernon, NY | 1.0 | 1.0 | 850 | $1,900 | $2.24 | 7d | 1 | 1.23mi |
| 18 N Bond St Unit 3D Mt Vernon, NY | 1.0 | 1.0 | 750 | $2,000 | $2.67 | 25d | 1 | 1.26mi |
| 671 Bronx River Rd Unit 3A Yonkers, NY | 2.0 | 1.5 | 950 | $3,000 | $3.16 | 25d | 1 | 1.29mi |
| 119 S 11th Ave Unit 1 Mt Vernon, NY | 2.0 | 1.0 | 700 | $2,800 | $4.00 | 11d | 1 | 1.30mi |
| 200 Crescent Pl Unit 2nd fl Yonkers, NY | 1.0 | 1.0 | 800 | $2,300 | $2.88 | 17d | 1 | 1.31mi |
| 10 9th St Unit 2 New Rochelle, NY | 2.0 | 1.0 | 1185 | $2,850 | $2.41 | 44d | 1 | 1.36mi |
| 9 9th St Unit 1st Floor New Rochelle, NY | 3.0 | 1.0 | 1463 | $3,400 | $2.32 | 44d | 1 | 1.37mi |
| 9 9th St Unit 3rd Floor New Rochelle, NY | 1.0 | 1.0 | 750 | $2,100 | $2.80 | 44d | 1 | 1.37mi |
| 119 S 13th Ave Mount Vernon, NY | 2.0 | 1.0 | 800 | $2,997 | $3.75 | 13d | 1 | 1.40mi |
| 274 Lockwood Ave Unit First floor New Rochelle, NY | 2.0 | 1.0 | 908 | $2,700 | $2.97 | 44d | 1 | 1.47mi |
| 51 Parkway Rd Apt 3 Bronxville, NY | 1.0 | 1.0 | 1100 | $3,100 | $2.82 | 25d | 1 | 1.50mi |
HOA detail condo
- Monthly dues
- $89 · $1,068/yr
- Likely covers
- landscaping
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 21 events
-
2026-06-18days on market $183,000 Active 27 DOM
-
2026-06-17days on market $183,000 Active 26 DOM
-
2026-06-16days on market $183,000 Active 25 DOM
-
2026-06-15days on market $183,000 Active 24 DOM
-
2026-06-13days on market $183,000 Active 22 DOM
-
2026-06-09days on market $183,000 Active 18 DOM
-
2026-06-08days on market $183,000 Active 17 DOM
-
2026-06-07days on market $183,000 Active 16 DOM
-
2026-06-04days on market $183,000 Active 13 DOM
-
2026-06-03days on market $183,000 Active 12 DOM
-
2026-06-02days on market $183,000 Active 11 DOM
-
2026-06-01days on market $183,000 Active 10 DOM
-
2026-05-31days on market $183,000 Active 9 DOM
-
2026-05-20$183,000 Active
-
2016-06-21price $110,000 1048-char remark
Show marketing remark (1048 chars)
Large/Bright Unit w/ Nicely Appointed Rooms/Floor Plan PLUS Updated Kitchen & New paint job. .. Larger 2 Bedroom w/ separate dinette area. Sunny & Bright thru out w/ nice floor plan! Complex Grounds are WELL manicured w/ nice landscaping & NEW: Playground/Park Benches & Tables. One of (If Not THE) BEST OVER All Values in a 100 Mile Radius 1 of Westchester's LOWEST Maint w/ Strongest Financials! Take A LQQk at the Pictures & Call to See it today! STAR (tax) Reduction REDUCES Monthly Maint' by (-) $175! Coop Boasts Quiet Park Setting on Dead End Loop at the end of a Private (LIKE) Drive/Street, Beautifully kept/maintained/closed circuit buildings! EZ/ Quick Board. (700+ Credit, 2 + years on the job + $45k + Income & you're qualified to pass the board) You Can Own This 2BR Unit for Less than $1250 A month after 10% down payment(5% mort interest /30 years) & monthly maint' ~ Take off -$175(star) = less than $1070 TO OWN a 2 BR?! WoW!!! Call & Make An Appointment to See This One TODAY!
-
2016-06-21soldstatus $110,000 Sold 1048-char remark
Show marketing remark (1048 chars)
Large/Bright Unit w/ Nicely Appointed Rooms/Floor Plan PLUS Updated Kitchen & New paint job. .. Larger 2 Bedroom w/ separate dinette area. Sunny & Bright thru out w/ nice floor plan! Complex Grounds are WELL manicured w/ nice landscaping & NEW: Playground/Park Benches & Tables. One of (If Not THE) BEST OVER All Values in a 100 Mile Radius 1 of Westchester's LOWEST Maint w/ Strongest Financials! Take A LQQk at the Pictures & Call to See it today! STAR (tax) Reduction REDUCES Monthly Maint' by (-) $175! Coop Boasts Quiet Park Setting on Dead End Loop at the end of a Private (LIKE) Drive/Street, Beautifully kept/maintained/closed circuit buildings! EZ/ Quick Board. (700+ Credit, 2 + years on the job + $45k + Income & you're qualified to pass the board) You Can Own This 2BR Unit for Less than $1250 A month after 10% down payment(5% mort interest /30 years) & monthly maint' ~ Take off -$175(star) = less than $1070 TO OWN a 2 BR?! WoW!!! Call & Make An Appointment to See This One TODAY!
-
2016-06-20soldstatus $110,000 1025-char remark
Show marketing remark (1025 chars)
Large/Bright Unit w/Nicely Appointed Rooms/Floor Plan PLUS Updated Kitchen & New paint job... Larger 2 Bedroom w/separate dinette area. Sunny & Bright thru out w/nice floor plan! Complex Grounds are WELL manicured w/nice landscaping & NEW: Playground/Park Benches & Tables. One of (If Not THE) BEST OVER All Values in a 100 Mile Radius 1 of Westchester's LOWEST Maint w/Strongest Financials! Take A LQQk at the Pictures & Call to See it today! STAR (tax) Reduction REDUCES Monthly Maint' by (-) $175! Coop Boasts Quiet Park Setting on Dead End Loop at the end of a Private (LIKE) Drive/Street, Beautifully kept/maintained/closed circuit buildings! EZ/ Quick Board.(700+ Credit, 2 + years on the job + $45k + Income & you're qualified to pass the board) You Can Own This 2BR Unit for Less than $1250 A month after 10% down payment(5% mort interest /30 years) & monthly maint' ~ Take off -$175(star) = less than $1070 TO OWN a 2 BR?! WoW!!! Call & Make An Appointment to See This One TODAY!
-
2016-04-13historical Pending 1048-char remark
Show marketing remark (1048 chars)
Large/Bright Unit w/ Nicely Appointed Rooms/Floor Plan PLUS Updated Kitchen & New paint job. .. Larger 2 Bedroom w/ separate dinette area. Sunny & Bright thru out w/ nice floor plan! Complex Grounds are WELL manicured w/ nice landscaping & NEW: Playground/Park Benches & Tables. One of (If Not THE) BEST OVER All Values in a 100 Mile Radius 1 of Westchester's LOWEST Maint w/ Strongest Financials! Take A LQQk at the Pictures & Call to See it today! STAR (tax) Reduction REDUCES Monthly Maint' by (-) $175! Coop Boasts Quiet Park Setting on Dead End Loop at the end of a Private (LIKE) Drive/Street, Beautifully kept/maintained/closed circuit buildings! EZ/ Quick Board. (700+ Credit, 2 + years on the job + $45k + Income & you're qualified to pass the board) You Can Own This 2BR Unit for Less than $1250 A month after 10% down payment(5% mort interest /30 years) & monthly maint' ~ Take off -$175(star) = less than $1070 TO OWN a 2 BR?! WoW!!! Call & Make An Appointment to See This One TODAY!
-
2016-04-12price $120,000 1048-char remark
Show marketing remark (1048 chars)
Large/Bright Unit w/ Nicely Appointed Rooms/Floor Plan PLUS Updated Kitchen & New paint job. .. Larger 2 Bedroom w/ separate dinette area. Sunny & Bright thru out w/ nice floor plan! Complex Grounds are WELL manicured w/ nice landscaping & NEW: Playground/Park Benches & Tables. One of (If Not THE) BEST OVER All Values in a 100 Mile Radius 1 of Westchester's LOWEST Maint w/ Strongest Financials! Take A LQQk at the Pictures & Call to See it today! STAR (tax) Reduction REDUCES Monthly Maint' by (-) $175! Coop Boasts Quiet Park Setting on Dead End Loop at the end of a Private (LIKE) Drive/Street, Beautifully kept/maintained/closed circuit buildings! EZ/ Quick Board. (700+ Credit, 2 + years on the job + $45k + Income & you're qualified to pass the board) You Can Own This 2BR Unit for Less than $1250 A month after 10% down payment(5% mort interest /30 years) & monthly maint' ~ Take off -$175(star) = less than $1070 TO OWN a 2 BR?! WoW!!! Call & Make An Appointment to See This One TODAY!
-
2015-12-31$120,000 Active 1048-char remark
Show marketing remark (1025 chars)
Large/Bright Unit w/Nicely Appointed Rooms/Floor Plan PLUS Updated Kitchen & New paint job... Larger 2 Bedroom w/separate dinette area. Sunny & Bright thru out w/nice floor plan! Complex Grounds are WELL manicured w/nice landscaping & NEW: Playground/Park Benches & Tables. One of (If Not THE) BEST OVER All Values in a 100 Mile Radius 1 of Westchester's LOWEST Maint w/Strongest Financials! Take A LQQk at the Pictures & Call to See it today! STAR (tax) Reduction REDUCES Monthly Maint' by (-) $175! Coop Boasts Quiet Park Setting on Dead End Loop at the end of a Private (LIKE) Drive/Street, Beautifully kept/maintained/closed circuit buildings! EZ/ Quick Board.(700+ Credit, 2 + years on the job + $45k + Income & you're qualified to pass the board) You Can Own This 2BR Unit for Less than $1250 A month after 10% down payment(5% mort interest /30 years) & monthly maint' ~ Take off -$175(star) = less than $1070 TO OWN a 2 BR?! WoW!!! Call & Make An Appointment to See This One TODAY!
-
2015-12-31$120,000 1025-char remark
Show marketing remark (1025 chars)
Large/Bright Unit w/Nicely Appointed Rooms/Floor Plan PLUS Updated Kitchen & New paint job... Larger 2 Bedroom w/separate dinette area. Sunny & Bright thru out w/nice floor plan! Complex Grounds are WELL manicured w/nice landscaping & NEW: Playground/Park Benches & Tables. One of (If Not THE) BEST OVER All Values in a 100 Mile Radius 1 of Westchester's LOWEST Maint w/Strongest Financials! Take A LQQk at the Pictures & Call to See it today! STAR (tax) Reduction REDUCES Monthly Maint' by (-) $175! Coop Boasts Quiet Park Setting on Dead End Loop at the end of a Private (LIKE) Drive/Street, Beautifully kept/maintained/closed circuit buildings! EZ/ Quick Board.(700+ Credit, 2 + years on the job + $45k + Income & you're qualified to pass the board) You Can Own This 2BR Unit for Less than $1250 A month after 10% down payment(5% mort interest /30 years) & monthly maint' ~ Take off -$175(star) = less than $1070 TO OWN a 2 BR?! WoW!!! Call & Make An Appointment to See This One TODAY!
ⓘ 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 · 14 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
- $33,513
- − Mortgage interest
- −$10,251
- − Property taxes
- −$2,745
- − Insurance
- −$915
- − Repairs & maintenance
- −$2,681
- − Management
- −$2,681
- − HOA
- −$1,068
- − Depreciation
- −$5,324
- Taxable income
- $7,849
- Est. tax owed @ 24.0%
- −$1,884
- After-tax cash flow
- $8,348/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
- Mount Vernon School District
- NCES district ID
- 3620100
- Math proficiency
- 35% ▼ -3.00%
- Reading proficiency
- 50% ▲ 6.00%
- Median HH income
- $50,890
- Composite
- 36.59/100
- National rank
- #4631
- State rank
- #485 of 590 in NY
Livability — Mount Vernon
- Score
- 71/100
- State rank
- #397
- US rank
- #6876
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Mount Vernon, NY
- County
- Westchester County · 709,332 people
- City population
- 61,313
- Metro
- New York-Newark-Jersey City, NY-NJ-PA
- Population (ZIP)
- 22,341
- Household income
- $96,717
- Rent vs Own
- Severe rent burden
- 652.0
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
- Highly diverse neighborhood (Simpson 0.72)
- Race & ethnicity
- Black 39% White 31% Hispanic / Latino 17% Two or more races 7% Asian 5%
- Hispanic origin (detail)
- Puerto Rican 5% Dominican 6%
- Common ancestry
- Russian 2% Estonian 2% Hispanic 1%
- Foreign-born
- 27% · Canada, China
- Languages at home
- 74% English-only · Spanish 12% Other Indo-European 7% 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
- ▼ -393.94%
- Current HPI
- 244.3166
- Rent YoY
- ▲ 7.04%
- 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
+52.5% since first listed8 events — show timeline
- 2026-05-20 Listed $183,000 OneKey® MLS as Distributed by MLS Grid
- 2016-06-21 Sold (MLS) $110,000 HGMLS
- 2016-06-21 Price Changed $110,000 HGMLS
- 2016-06-20 Sold (MLS) $110,000 OneKey® MLS as Distributed by MLS Grid
- 2016-04-13 Contingent — HGMLS
- 2016-04-12 Price Changed $120,000 HGMLS
- 2015-12-31 Listed $120,000 HGMLS
- 2015-12-31 Listed $120,000 OneKey® MLS as Distributed by MLS Grid
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…