CashFlowRE
Sign in Sign up
431 4th St
D Composite 43.18
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +7.8/30.0
  • Schools +7.3/10.0
  • Rent growth +4.2/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.8/10.0
  • 1% rule +1.1/10.0
  • Appreciation +0.0/10.0

$749,000

431 4th St · Mamaroneck, NY 10543
3 bd · 1.0 ba · 1,314 sqft · SingleFamily public records · 69 Days on market
Built 1960 1,614 sqft lot $570/sqft · 20% below area Est $931k · 20% under

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

Listing remarks MLS

Modern comfort, low-maintenance living, and exceptional convenience come together at 431 4th Street, in the heart of Mamaroneck, New York. Located within the prestigious Rye Neck School District, this thoughtfully reimagined home combines style, functionality, and commuter-friendly living just minutes from Florence Park, Metro-North, major highways, vibrant downtown restaurants and shops, and the renowned Harbor Island Park waterfront and beach. This 3-bedroom, 2.5-bath home features a desirable first-floor primary suite, a sun-filled open floor plan, and seamless indoor-outdoor flow with a custom wraparound deck - a rare offering for this centrally located Village property. The beautifully updated kitchen showcases stainless steel appliances, sleek countertops, and adjustable remote-controlled lighting designed for both everyday living and effortless entertaining. Upstairs, a bright and organized retreat awaits with two spacious bedrooms featuring generous closets and oversized windows, complemented by a full bath, built-in shelving, and an additional walk-in hall closet. The finished lower level features polished tile flooring, built-in shelving, abundant storage, upgraded major mechanicals (2024–2025), and walkout access, providing flexible space ideal for recreation, a home office, gym, or additional living needs. Thoughtfully updated throughout, this home offers the ease of move-in ready living while placing you close to everything Mamaroneck has to offer - waterfront recreation, parks, dining, shopping, and convenient access to NYC by train or car.

Key facts

  • 1,614 sq ft lot
  • Built 1960
  • Listed 68 days

Tags

COMPLETELY RENOVATED COLONIALSTATE OF THE ART KITCHENLARGE CLOSETS IN EACH BEDROOMWALKOUT DOOR IN THE BASEMENT

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 3-bed/1.0-bath single-family listed at $749k.

Deal economics

  • At list price, monthly cash flow is $-847 ($-10k/yr) — negative.
  • To cash-flow at today's rent, offer at most $599k (20.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $460k (38.6% below list).
  • Recommended offer: $460k (38.6% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% vs local median 3.1% in Mamaroneck — 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 69/100 on livability (#491 in NY) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+; Watch: amenities C-, commute F, cost of living F.
  • Rye Neck Union Free School District (suburban): math 78% / reading 84% proficiency, ranked #40 of 590 in NY (top 7%) — strong family-tenant draw, lease renewals of 3-5y typical; only 10% free/reduced lunch — higher-income household profile.
  • Zoned schools: F E Bellows Elementary School (math 76% / reading 80%, grade A, #239 of 2,108 statewide, top 11%, 347 students, 13% FRL); Rye Neck Middle School (math 73% / reading 83%, grade A+, #37 of 729 statewide, top 5%, 351 students, 16% FRL); Rye Neck Senior High School (math 98% / reading 98%, grade A+, #19 of 1,100 statewide, top 4%, 515 students, 16% FRL).
  • Market conditions: Rents rising fast (+6.7%/yr); 126 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 27d 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).
  • This rent runs 44% of the median local income ($126k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $22k 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.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($704k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $51k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $425k; list at $749k implies a 76% 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→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $459,635 (38.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 39% concession, seller financing, or rate buy-down credit?
  3. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.61%
Cap rate
4.94%
Cash-on-cash
-4.84%
DSCR
0.78
GRM
13.6

CMA / ARV

ARV (median comp)
$931,182
List price
$749,000
Delta
-19.56%
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
1116 Park Ave 0.12mi 3/1.0 1,340 (+2%) 10mo $830,000 $619 83
1311 Henry Ave 0.13mi 2/1.5 (-1) 1,227 (-7%) 1mo $790,000 $644 76
410 Hunter St 0.05mi 3/2.0 1,196 (-9%) 9mo $790,000 $661 72
604 Hampshire Rd 0.33mi 4/1.0 (+1) 1,350 (+3%) 8mo $775,000 $574 69
640 Hillside Ave 0.60mi 3/2.0 1,296 (-1%) 0mo $1,050,000 $810 66
9 Harrington Pl 0.16mi 3/2.0 1,452 (+10%) 8mo $871,500 $600 64
718 Jefferson Ave 0.36mi 3/1.5 1,437 (+9%) 7mo $728,000 $507 60
1325 Stoneybrook Ave 0.44mi 3/3.0 1,400 (+6%) 2mo $730,000 $521 59
60 Holland St 0.72mi 2/2.0 (-1) 1,256 (-4%) 2mo $853,000 $679 49
43 Clifford Pl Unit 43 0.68mi 2/2.5 (-1) 1,320 (+0%) 10mo $618,000 $468 48
145 Harrison Ave 0.65mi 3/1.0 1,486 (+13%) 7mo $880,000 $592 42
1321 Crown Ct 0.72mi 4/3.0 (+1) 1,379 (+5%) 7mo $825,000 $598 40

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 · 6.7% rent growth · sell at horizon

5-year hold
IRR
-21.2%
Equity multiple
0.25×
Total profit
$-157,899
Equity at exit
$111,678
10-year hold
IRR
-8.8%
Equity multiple
0.38×
Total profit
$-129,790
Equity at exit
$64,760

Cash invested: $209,720 (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.

ZIP-level market 10543

Rents YoY
6.7%
Active inventory
126
Price-to-rent
13.6×

Monthly cashflow live

Estimated rent
$4,596 high interval (Pro) →
Mortgage (P&I)
$3,928
Tax from tax record
$238 /mo · $2,853/yr
Insurance
$312
HOA
$0
Vacancy / Maint / Mgmt
$965
Net cashflow
$-847

Break-even live

Break-even rent $5,668
Max offer price $599,458
Occupancy floor

Sensitivity live

Price -10% $-423 -5% $-635 +0% $-847 +5% $-1,059 +10% $-1,271
Rent -10% $-1,210 -5% $-1,028 +0% $-847 +5% $-665 +10% $-483
Rate -1.0pp $-469 -0.5pp $-656 base $-847 +0.5pp $-1,041 +1.0pp $-1,238

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
$187,250
Closing costs
$22,470
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1408 Henry Ave #2 Mamaroneck, NY 3.0 1.5 1400 $4,200 $3.00 45d 1 0.10mi
14 Fremont St Unit 1 Harrison, NY 3.0 2.0 1500 $4,300 $2.87 9d 1 0.13mi
29 Fremont St Unit B Harrison, NY 3.0 2.0 1330 $4,500 $3.38 45d 1 0.15mi
1016 Jefferson Ave Mamaroneck, NY 3.0 1.5 1300 $4,200 $3.23 20d 1 0.23mi
53 Rose Ave Unit 2 Harrison, NY 3.0 1.0 1000 $3,300 $3.30 26d 1 0.34mi
132 Halstead Ave Unit 2B Harrison, NY 2.0 2.0 1132 $5,500 $4.86 45d 1 0.39mi
132 Halstead Ave Unit 4D Harrison, NY 3.0 2.5 1329 $6,850 $5.15 45d 1 0.39mi
8 Marion Ave #6 Harrison, NY 3.0 2.5 1420 $6,400 $4.51 6d 1 0.53mi
317 Hornidge Rd Mamaroneck, NY 4.0 2.0 1600 $5,500 $3.44 18d 1 0.54mi
8 Davenport St Harrison, NY 3.0 2.0 1700 $5,000 $2.94 4d 1 0.64mi
135 Webster Ave Harrison, NY 3.0 1.0 1500 $3,300 $2.20 20d 1 0.70mi
416 Tompkins Ave Unit SECOND FLOOR Mamaroneck, NY 2.0 1.0 1100 $3,800 $3.45 45d 1 0.72mi
210 Union Ave Mamaroneck, NY 3.0 1.5 1000 $3,500 $3.50 26d 1 0.77mi
97 Crotona Ave Unit 1 Harrison, NY 3.0 1.0 1000 $3,900 $3.90 45d 1 0.79mi
209 Halstead Ave Unit 3 Mamaroneck, NY 3.0 1.0 1500 $3,975 $2.65 45d 1 0.80mi
52 Nelson Ave Unit 2 Harrison, NY 3.0 1.5 1450 $4,000 $2.76 20d 1 0.81mi
140 Rockwell St Unit A Harrison, NY 3.0 2.5 1850 $7,000 $3.78 6d 1 0.82mi
48 Oakland Ave Harrison, NY 2.0 1.0 1000 $3,000 $3.00 26d 1 0.84mi
74 Nelson Ave Apt 1 Harrison, NY 2.0 1.0 900 $4,000 $4.44 45d 1 0.87mi
74 Nelson Ave Apt 4 Harrison, NY 2.0 1.0 914 $4,500 $4.92 45d 1 0.87mi
746 Mamaroneck Ave Mamaroneck, NY 1.0–2.0 1.0–2.0 974 $5,720 $5.87 0d 17 0.87mi
332 Halstead Ave Harrison, NY 1.0–3.0 1.0–3.0 1116 $5,000 $4.48 0d 1 0.93mi
338 Palmer Ave Unit B Mamaroneck, NY 2.0 1.0 900 $3,700 $4.11 26d 1 1.07mi
89 Crystal St Harrison, NY 3.0 2.5 1700 $8,250 $4.85 20d 1 1.08mi
87 Crystal St Harrison, NY 3.0 2.5 1700 $8,250 $4.85 20d 1 1.08mi
505 Prospect Ave Mamaroneck, NY 3.0 1.5 1500 $6,700 $4.47 15d 1 1.24mi

Listing history 25 events

  1. 2026-06-21
    days on market $749,000 Active 69 DOM
  2. 2026-06-18
    days on market $749,000 Active 66 DOM
  3. 2026-06-17
    days on market $749,000 Active 65 DOM
  4. 2026-06-16
    days on market $749,000 Active 64 DOM
  5. 2026-06-15
    days on market $749,000 Active 63 DOM
  6. 2026-06-13
    days on market $749,000 Active 61 DOM
  7. 2026-06-13
    days on market $749,000 Active 60 DOM
  8. 2026-06-09
    days on market $749,000 Active 57 DOM
  9. 2026-06-08
    days on market $749,000 Active 56 DOM
  10. 2026-06-08
    days on market $749,000 Active 55 DOM
  11. 2026-06-04
    days on market $749,000 Active 52 DOM
  12. 2026-06-03
    days on market $749,000 Active 51 DOM
  13. 2026-06-02
    days on market $749,000 Active 50 DOM
  14. 2026-06-01
    days on market $749,000 Active 49 DOM
  15. 2026-05-31
    days on market $749,000 Active 48 DOM
  16. 2026-05-11
    price $749,000 1590-char remark
    Show marketing remark (1590 chars)

    Modern comfort, low-maintenance living, and exceptional convenience come together at 431 4th Street, in the heart of Mamaroneck, New York. Located within the prestigious Rye Neck School District, this thoughtfully reimagined home combines style, functionality, and commuter-friendly living just minutes from Florence Park, Metro-North, major highways, vibrant downtown restaurants and shops, and the renowned Harbor Island Park waterfront and beach. This 3-bedroom, 2.5-bath home features a desirable first-floor primary suite, a sun-filled open floor plan, and seamless indoor-outdoor flow with a custom wraparound deck - a rare offering for this centrally located Village property. The beautifully updated kitchen showcases stainless steel appliances, sleek countertops, and adjustable remote-controlled lighting designed for both everyday living and effortless entertaining. Upstairs, a bright and organized retreat awaits with two spacious bedrooms featuring generous closets and oversized windows, complemented by a full bath, built-in shelving, and an additional walk-in hall closet. The finished lower level features polished tile flooring, built-in shelving, abundant storage, upgraded major mechanicals (2024–2025), and walkout access, providing flexible space ideal for recreation, a home office, gym, or additional living needs. Thoughtfully updated throughout, this home offers the ease of move-in ready living while placing you close to everything Mamaroneck has to offer - waterfront recreation, parks, dining, shopping, and convenient access to NYC by train or car.

  17. 2026-04-13
    listed $799,900 Active 1590-char remark
    Show marketing remark (1590 chars)

    Modern comfort, low-maintenance living, and exceptional convenience come together at 431 4th Street, in the heart of Mamaroneck, New York. Located within the prestigious Rye Neck School District, this thoughtfully reimagined home combines style, functionality, and commuter-friendly living just minutes from Florence Park, Metro-North, major highways, vibrant downtown restaurants and shops, and the renowned Harbor Island Park waterfront and beach. This 3-bedroom, 2.5-bath home features a desirable first-floor primary suite, a sun-filled open floor plan, and seamless indoor-outdoor flow with a custom wraparound deck - a rare offering for this centrally located Village property. The beautifully updated kitchen showcases stainless steel appliances, sleek countertops, and adjustable remote-controlled lighting designed for both everyday living and effortless entertaining. Upstairs, a bright and organized retreat awaits with two spacious bedrooms featuring generous closets and oversized windows, complemented by a full bath, built-in shelving, and an additional walk-in hall closet. The finished lower level features polished tile flooring, built-in shelving, abundant storage, upgraded major mechanicals (2024–2025), and walkout access, providing flexible space ideal for recreation, a home office, gym, or additional living needs. Thoughtfully updated throughout, this home offers the ease of move-in ready living while placing you close to everything Mamaroneck has to offer - waterfront recreation, parks, dining, shopping, and convenient access to NYC by train or car.

  18. 2026-01-14
    soldstatus $425,000
  19. 2025-12-18
    soldstatus $425,000 Closed 2057-char remark
    Show marketing remark (2057 chars)

    Price reduced to accommodate all updates! Seller will not entertain low offers, so bring your best offer today and snatch up this house in time to celebrate in your new home for the holidays! Perfectly positioned between Mamaroneck, Rye Neck, and Harrison, this home offers easy access to the best of each area: Close to stores, beautiful parks, highways, public transportation, and it's in a great school district. Located minutes from I95, I287 & I684, this house is also walking distance to Beeline bus routes 61, 60, 5, and the Metro-North New Haven Line. There is even no need to drive unless you want to! This unique colonial features large closets in each bedroom, tons of additional storage space, and sun-filled rooms with natural light throughout. Concerned about bathtime? Enjoy your customized, spa-like experience at home in the state of the art Walk-in Bathtub oufitted to suit both your personal bath and shower needs. Safety, comfort, and convenience start on the first floor with a Ring doorbell, Smart lock entry, massive living room, sun room, master bedroom, open dining room, and a kitchen with washer hook up all on the main floor! You don’t even have to go up or downstairs, but you should. Walk out of the kitchen to the private backyard that is waiting for you to add your personal touches! Head upstairs to the two spacious bedrooms, a large linen closet with attic scuttle access, and a bonus room that features its own window and heat. Make it your office, walk-in closet, gym space, or more. With so many uses As-Is, creativity abounds even more with the help of a good contractor. Watch your head as you venture downstairs to the spacious, bright, and upgraded basement. It opens up to reveal a new furnace/boiler and electrical panel. Existing hook-ups for a washer and dryer, overhead beams for storage, built-in shelf spaces, and access to walk-out of the basement into the Bilco doors/ storm shelter, which connects to your backyard! See for yourself & make this house your home or rental property today!

  20. 2025-12-04
    status Pending 2057-char remark
    Show marketing remark (2057 chars)

    Price reduced to accommodate all updates! Seller will not entertain low offers, so bring your best offer today and snatch up this house in time to celebrate in your new home for the holidays! Perfectly positioned between Mamaroneck, Rye Neck, and Harrison, this home offers easy access to the best of each area: Close to stores, beautiful parks, highways, public transportation, and it's in a great school district. Located minutes from I95, I287 & I684, this house is also walking distance to Beeline bus routes 61, 60, 5, and the Metro-North New Haven Line. There is even no need to drive unless you want to! This unique colonial features large closets in each bedroom, tons of additional storage space, and sun-filled rooms with natural light throughout. Concerned about bathtime? Enjoy your customized, spa-like experience at home in the state of the art Walk-in Bathtub oufitted to suit both your personal bath and shower needs. Safety, comfort, and convenience start on the first floor with a Ring doorbell, Smart lock entry, massive living room, sun room, master bedroom, open dining room, and a kitchen with washer hook up all on the main floor! You don’t even have to go up or downstairs, but you should. Walk out of the kitchen to the private backyard that is waiting for you to add your personal touches! Head upstairs to the two spacious bedrooms, a large linen closet with attic scuttle access, and a bonus room that features its own window and heat. Make it your office, walk-in closet, gym space, or more. With so many uses As-Is, creativity abounds even more with the help of a good contractor. Watch your head as you venture downstairs to the spacious, bright, and upgraded basement. It opens up to reveal a new furnace/boiler and electrical panel. Existing hook-ups for a washer and dryer, overhead beams for storage, built-in shelf spaces, and access to walk-out of the basement into the Bilco doors/ storm shelter, which connects to your backyard! See for yourself & make this house your home or rental property today!

  21. 2025-10-02
    price $490,000 2057-char remark
    Show marketing remark (2057 chars)

    Price reduced to accommodate all updates! Seller will not entertain low offers, so bring your best offer today and snatch up this house in time to celebrate in your new home for the holidays! Perfectly positioned between Mamaroneck, Rye Neck, and Harrison, this home offers easy access to the best of each area: Close to stores, beautiful parks, highways, public transportation, and it's in a great school district. Located minutes from I95, I287 & I684, this house is also walking distance to Beeline bus routes 61, 60, 5, and the Metro-North New Haven Line. There is even no need to drive unless you want to! This unique colonial features large closets in each bedroom, tons of additional storage space, and sun-filled rooms with natural light throughout. Concerned about bathtime? Enjoy your customized, spa-like experience at home in the state of the art Walk-in Bathtub oufitted to suit both your personal bath and shower needs. Safety, comfort, and convenience start on the first floor with a Ring doorbell, Smart lock entry, massive living room, sun room, master bedroom, open dining room, and a kitchen with washer hook up all on the main floor! You don’t even have to go up or downstairs, but you should. Walk out of the kitchen to the private backyard that is waiting for you to add your personal touches! Head upstairs to the two spacious bedrooms, a large linen closet with attic scuttle access, and a bonus room that features its own window and heat. Make it your office, walk-in closet, gym space, or more. With so many uses As-Is, creativity abounds even more with the help of a good contractor. Watch your head as you venture downstairs to the spacious, bright, and upgraded basement. It opens up to reveal a new furnace/boiler and electrical panel. Existing hook-ups for a washer and dryer, overhead beams for storage, built-in shelf spaces, and access to walk-out of the basement into the Bilco doors/ storm shelter, which connects to your backyard! See for yourself & make this house your home or rental property today!

  22. 2025-09-18
    status Active 2057-char remark
    Show marketing remark (2057 chars)

    Price reduced to accommodate all updates! Seller will not entertain low offers, so bring your best offer today and snatch up this house in time to celebrate in your new home for the holidays! Perfectly positioned between Mamaroneck, Rye Neck, and Harrison, this home offers easy access to the best of each area: Close to stores, beautiful parks, highways, public transportation, and it's in a great school district. Located minutes from I95, I287 & I684, this house is also walking distance to Beeline bus routes 61, 60, 5, and the Metro-North New Haven Line. There is even no need to drive unless you want to! This unique colonial features large closets in each bedroom, tons of additional storage space, and sun-filled rooms with natural light throughout. Concerned about bathtime? Enjoy your customized, spa-like experience at home in the state of the art Walk-in Bathtub oufitted to suit both your personal bath and shower needs. Safety, comfort, and convenience start on the first floor with a Ring doorbell, Smart lock entry, massive living room, sun room, master bedroom, open dining room, and a kitchen with washer hook up all on the main floor! You don’t even have to go up or downstairs, but you should. Walk out of the kitchen to the private backyard that is waiting for you to add your personal touches! Head upstairs to the two spacious bedrooms, a large linen closet with attic scuttle access, and a bonus room that features its own window and heat. Make it your office, walk-in closet, gym space, or more. With so many uses As-Is, creativity abounds even more with the help of a good contractor. Watch your head as you venture downstairs to the spacious, bright, and upgraded basement. It opens up to reveal a new furnace/boiler and electrical panel. Existing hook-ups for a washer and dryer, overhead beams for storage, built-in shelf spaces, and access to walk-out of the basement into the Bilco doors/ storm shelter, which connects to your backyard! See for yourself & make this house your home or rental property today!

  23. 2025-09-18
    price $515,000 2057-char remark
    Show marketing remark (2057 chars)

    Price reduced to accommodate all updates! Seller will not entertain low offers, so bring your best offer today and snatch up this house in time to celebrate in your new home for the holidays! Perfectly positioned between Mamaroneck, Rye Neck, and Harrison, this home offers easy access to the best of each area: Close to stores, beautiful parks, highways, public transportation, and it's in a great school district. Located minutes from I95, I287 & I684, this house is also walking distance to Beeline bus routes 61, 60, 5, and the Metro-North New Haven Line. There is even no need to drive unless you want to! This unique colonial features large closets in each bedroom, tons of additional storage space, and sun-filled rooms with natural light throughout. Concerned about bathtime? Enjoy your customized, spa-like experience at home in the state of the art Walk-in Bathtub oufitted to suit both your personal bath and shower needs. Safety, comfort, and convenience start on the first floor with a Ring doorbell, Smart lock entry, massive living room, sun room, master bedroom, open dining room, and a kitchen with washer hook up all on the main floor! You don’t even have to go up or downstairs, but you should. Walk out of the kitchen to the private backyard that is waiting for you to add your personal touches! Head upstairs to the two spacious bedrooms, a large linen closet with attic scuttle access, and a bonus room that features its own window and heat. Make it your office, walk-in closet, gym space, or more. With so many uses As-Is, creativity abounds even more with the help of a good contractor. Watch your head as you venture downstairs to the spacious, bright, and upgraded basement. It opens up to reveal a new furnace/boiler and electrical panel. Existing hook-ups for a washer and dryer, overhead beams for storage, built-in shelf spaces, and access to walk-out of the basement into the Bilco doors/ storm shelter, which connects to your backyard! See for yourself & make this house your home or rental property today!

  24. 2025-06-20
    status Active 2057-char remark
    Show marketing remark (2057 chars)

    Price reduced to accommodate all updates! Seller will not entertain low offers, so bring your best offer today and snatch up this house in time to celebrate in your new home for the holidays! Perfectly positioned between Mamaroneck, Rye Neck, and Harrison, this home offers easy access to the best of each area: Close to stores, beautiful parks, highways, public transportation, and it's in a great school district. Located minutes from I95, I287 & I684, this house is also walking distance to Beeline bus routes 61, 60, 5, and the Metro-North New Haven Line. There is even no need to drive unless you want to! This unique colonial features large closets in each bedroom, tons of additional storage space, and sun-filled rooms with natural light throughout. Concerned about bathtime? Enjoy your customized, spa-like experience at home in the state of the art Walk-in Bathtub oufitted to suit both your personal bath and shower needs. Safety, comfort, and convenience start on the first floor with a Ring doorbell, Smart lock entry, massive living room, sun room, master bedroom, open dining room, and a kitchen with washer hook up all on the main floor! You don’t even have to go up or downstairs, but you should. Walk out of the kitchen to the private backyard that is waiting for you to add your personal touches! Head upstairs to the two spacious bedrooms, a large linen closet with attic scuttle access, and a bonus room that features its own window and heat. Make it your office, walk-in closet, gym space, or more. With so many uses As-Is, creativity abounds even more with the help of a good contractor. Watch your head as you venture downstairs to the spacious, bright, and upgraded basement. It opens up to reveal a new furnace/boiler and electrical panel. Existing hook-ups for a washer and dryer, overhead beams for storage, built-in shelf spaces, and access to walk-out of the basement into the Bilco doors/ storm shelter, which connects to your backyard! See for yourself & make this house your home or rental property today!

  25. 2025-04-11
    listed $530,000 Active 2057-char remark
    Show marketing remark (2057 chars)

    Price reduced to accommodate all updates! Seller will not entertain low offers, so bring your best offer today and snatch up this house in time to celebrate in your new home for the holidays! Perfectly positioned between Mamaroneck, Rye Neck, and Harrison, this home offers easy access to the best of each area: Close to stores, beautiful parks, highways, public transportation, and it's in a great school district. Located minutes from I95, I287 & I684, this house is also walking distance to Beeline bus routes 61, 60, 5, and the Metro-North New Haven Line. There is even no need to drive unless you want to! This unique colonial features large closets in each bedroom, tons of additional storage space, and sun-filled rooms with natural light throughout. Concerned about bathtime? Enjoy your customized, spa-like experience at home in the state of the art Walk-in Bathtub oufitted to suit both your personal bath and shower needs. Safety, comfort, and convenience start on the first floor with a Ring doorbell, Smart lock entry, massive living room, sun room, master bedroom, open dining room, and a kitchen with washer hook up all on the main floor! You don’t even have to go up or downstairs, but you should. Walk out of the kitchen to the private backyard that is waiting for you to add your personal touches! Head upstairs to the two spacious bedrooms, a large linen closet with attic scuttle access, and a bonus room that features its own window and heat. Make it your office, walk-in closet, gym space, or more. With so many uses As-Is, creativity abounds even more with the help of a good contractor. Watch your head as you venture downstairs to the spacious, bright, and upgraded basement. It opens up to reveal a new furnace/boiler and electrical panel. Existing hook-ups for a washer and dryer, overhead beams for storage, built-in shelf spaces, and access to walk-out of the basement into the Bilco doors/ storm shelter, which connects to your backyard! See for yourself & make this house your home or rental property today!

ⓘ 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
$2,853 · $238/mo
Projected year-2 tax
$7,755 · $646/mo
Expected delta
+$4,903/yr (+$409/mo · 171.9%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$55,156
− Mortgage interest
−$41,956
− Property taxes
−$2,853
− Insurance
−$3,745
− Repairs & maintenance
−$4,412
− Management
−$4,412
− Depreciation
−$21,789
Taxable loss
−$24,011
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,763
After-tax cash flow
$-4,396/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
Rye Neck Union Free School District
NCES district ID
3625290
Math proficiency
78% ▬ 0.00%
Reading proficiency
84% ▲ 12.00%
Median HH income
$99,235
Composite
73.17/100
National rank
#188
State rank
#40 of 590 in NY

Livability — Mamaroneck

Score
69/100
State rank
#491
US rank
#8656

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mamaroneck, NY
County
Westchester County · 709,332 people
City population
20,989
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
20,989
Household income
$126,417
Rent vs Own
41.8% rent · 58.2% own
Severe rent burden
1152.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 59% Hispanic / Latino 27% Two or more races 11% Asian 5% Black 4% Native American 1%
Hispanic origin (detail)
Mexican 5% Puerto Rican 4% Dominican 2%
Common ancestry
Russian 3% Romanian 2% Scotch-Irish 2%
Foreign-born
28% · Canada, Jamaica, China
Languages at home
60% English-only · Spanish 23% Other Indo-European 8% 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
▼ -220.53%
Current HPI
268.4687
Rent YoY
▲ 6.70%
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

+41.3% since first listed
10 events — show timeline
  • 2026-05-11 Price Changed $749,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-04-13 Listed $799,900 OneKey® MLS as Distributed by MLS Grid
  • 2026-01-14 Sold (Public Records) $425,000 Public Records
  • 2025-12-18 Sold (MLS) $425,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-12-04 Pending OneKey® MLS as Distributed by MLS Grid
  • 2025-10-02 Price Changed $490,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-09-18 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2025-09-18 Price Changed $515,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-06-20 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2025-04-11 Listed $530,000 OneKey® MLS as Distributed by MLS Grid

Property tax history

+2.1%/yr

Latest (2025): $2,853 · +9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…