CashFlowRE
Sign in Sign up
247 Parkview Ave Unit 6M
B+ Composite 77.45
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 +13.6/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.1/10.0
  • Rent growth +3.6/5.0
  • Livability +3.4/5.0
  • Condition / age +2.8/5.0
  • Appreciation +0.0/10.0

$210,000

247 Parkview Ave Unit 6M · Yonkers, NY 10708
2 bd · 1.0 ba · 1,000 sqft · Condo · 91 Days on market
Built 1954 Average condition $210/sqft · 14% below area Est $243k · 14% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Commuters dream. Motivated sellers! This two bedroom unit is located 0.4 miles from Tuckahoe Train Sta. and shops. Close to the town of Bronxville also. Across from park. Renovated eat in kitchen with wood cabinets and black granite tops. New stainless fridge and dishwasher. New gas range. New flooring throughout. Large corner bedroom with ceiling fan. Second bedroom. Newly renovated bathroom. Front foyer with two ample size closets lead you into the living room and dinning room area with new tile flooring. Three custom made tables in living room have the same granite as the kitchen tops which will be included. Building has new laundry room plus a locked bike storage room.

Key facts

  • New gas range
  • Across from park
  • Black granite tops

Tags

ACROSS FROM PARKRENOVATED EAT IN KITCHENBLACK GRANITE TOPSNEW STAINLESS FRIDGENEW DISHWASHERNEW GAS RANGE

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-bed/1.0-bath condo listed at $210k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $210k).
  • Recommended offer: $191k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 5.3% in Yonkers — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 68/100 on livability (#528 in NY) — a middle-class / working-renter tenant base. Strengths: employment A, commute B; Watch: amenities F, cost of living F.
  • Yonkers City School District (suburban): math 41% / reading 54% proficiency, ranked #413 of 590 in NY (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.3%/yr); 245 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 954 units permitted in Westchester County in 2024 (649 in 5+ unit buildings).
  • This rent runs 30% 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Westchester County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.3% rent growth), your $59k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($191k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $191,100 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.51%
Cap rate
12.32%
Cash-on-cash
21.51%
DSCR
1.96
GRM
5.5

CMA / ARV

ARV (median comp)
$242,836
List price
$210,000
Delta
-13.52%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
15.5%
Equity multiple
1.63×
Total profit
$37,244
Equity at exit
$31,312
10-year hold
IRR
25.1%
Equity multiple
3.32×
Total profit
$136,335
Equity at exit
$18,157

Cash invested: $58,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
5 Strongly Tenant-Friendly
State New York
15 Strongly Tenant-Friendly · D+10
County
— inherits STATE
City Yonkers
5 Strongly Tenant-Friendly · D+20
Westchester rent guidelines board.

ZIP-level market 10708

Rents YoY
4.3%
Active inventory
245
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$3,171 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax est. 1.5%
$262 /mo · $3,150/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$666
Net cashflow
$1,054

Break-even live

Break-even rent $1,837
Max offer price $210,000
Occupancy floor 62%

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
$52,500
Closing costs
$6,300
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
111 Kensington Rd Unit 8 Bronxville, NY 1.0 1.0 825 $2,650 $3.21 13d 1 0.21mi
64 Kensington Rd Apt 1A Bronxville, NY 1.0 1.0 800 $2,895 $3.62 11d 1 0.24mi
7 Oak Ave Tuckahoe, NY 2.0 1.0 1200 $2,500 $2.08 44d 1 0.25mi
11 Oak Ave Unit 1 Bronxville, NY 3.0 2.0 1400 $4,300 $3.07 44d 1 0.26mi
1 Elm St Unit 3B Tuckahoe, NY 2.0 1.0 1100 $3,200 $2.91 10d 1 0.26mi
1 Elm St Unit 3B Tuckahoe, NY 2.0 1.0 1100 $3,200 $2.91 7d 1 0.26mi
70 Lake Ave Unit 1 Tuckahoe, NY 3.0 2.5 1200 $4,995 $4.16 11d 1 0.28mi
64 Sagamore Rd Unit A6 Bronxville, NY 1.0 1.0 850 $2,900 $3.41 4d 1 0.32mi
21 Scarsdale Rd Yonkers, NY 2.0 1.0 835 $4,600 $5.51 2d 21 0.33mi
128 Colonial Pkwy Unit 3B Yonkers, NY 1.0 1.0 871 $2,750 $3.16 44d 1 0.35mi
355 Bronxville Rd Bronxville, NY 3.0 2.0 968 $3,400 $3.51 24d 1 0.37mi
50 Columbus Ave Unit 817 Tuckahoe, NY 1.0 1.0 750 $3,000 $4.00 22d 1 0.55mi
1549 Central Park Ave Yonkers, NY 2.0 1.0 850 $2,400 $2.82 44d 1 0.57mi
54 Washington St Unit 2nd Floor Tuckahoe, NY 3.0 2.0 1250 $3,900 $3.12 6d 1 0.59mi
60 Washington St Unit 2 Tuckahoe, NY 3.0 2.0 1500 $4,800 $3.20 24d 1 0.59mi
39 Maynard St Unit 2E Tuckahoe, NY 2.0 1.0 875 $2,650 $3.03 44d 1 0.63mi
4 Sadore Ln Unit 2W Yonkers, NY 1.0 1.0 800 $2,000 $2.50 17d 1 0.71mi
12 Wainwright Ave Apt 1B Yonkers, NY 1.0 1.0 700 $1,950 $2.79 44d 1 0.73mi
51 Parkway Rd Apt 3 Bronxville, NY 1.0 1.0 1100 $3,100 $2.82 24d 1 0.74mi
156 Wallace St Unit 1 Tuckahoe, NY 2.0 2.0 1300 $3,300 $2.54 24d 1 0.76mi
42 Winchester Ave Unit 2A Yonkers, NY 1.0 1.0 700 $2,100 $3.00 14d 1 0.77mi
2 Consulate Dr Unit 1J Tuckahoe, NY 1.0 1.0 750 $2,700 $3.60 12d 1 0.78mi
40 Jackson Ave Eastchester, NY 1.0 1.0 725 $2,950 $4.07 15d 1 0.78mi
212 Alpine Pl Tuckahoe, NY 1.0 1.0 700 $2,700 $3.86 20d 1 0.98mi
47 Morgan St Eastchester, NY 2.0 1.0 1000 $4,000 $4.00 44d 1 1.00mi
Fisher Ave Eastchester, NY 1.0 1.0 731 $2,500 $3.42 44d 1 1.16mi
2 Park Ave Unit 1B Eastchester, NY 1.0 1.0 740 $2,500 $3.38 44d 1 1.16mi
70 Roundhill Dr Yonkers, NY 2.0 1.0 775 $3,200 $4.13 44d 1 1.29mi
26 W Devonia Ave Unit 1 Mt Vernon, NY 3.0 1.5 1388 $4,200 $3.03 11d 1 1.35mi
433 Palmer Rd Unit Second Fl Yonkers, NY 3.0 1.5 1400 $3,500 $2.50 44d 1 1.37mi
278 Mile Square Rd Yonkers, NY 2.0 1.0 1000 $2,650 $2.65 44d 1 1.43mi
28 Tunis Ave Unit 2 Yonkers, NY 2.0 1.0 900 $3,000 $3.33 44d 1 1.47mi
601 Ridge Hill Blvd Yonkers, NY 2.0 1.0–2.0 819 $4,600 $5.61 7d 14 1.49mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
gas
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 16 events

  1. 2026-06-18
    days on market $210,000 Active 91 DOM
  2. 2026-06-17
    days on market $210,000 Active 90 DOM
  3. 2026-06-16
    days on market $210,000 Active 89 DOM
  4. 2026-06-15
    days on market $210,000 Active 88 DOM
  5. 2026-06-13
    days on market $210,000 Active 86 DOM
  6. 2026-06-09
    days on market $210,000 Active 82 DOM
  7. 2026-06-08
    days on market $210,000 Active 81 DOM
  8. 2026-06-07
    days on market $210,000 Active 80 DOM
  9. 2026-06-04
    days on market $210,000 Active 77 DOM
  10. 2026-06-03
    days on market $210,000 Active 76 DOM
  11. 2026-06-02
    days on market $210,000 Active 75 DOM
  12. 2026-06-01
    days on market $210,000 Active 74 DOM
  13. 2026-05-31
    days on market $210,000 Active 73 DOM
  14. 2026-05-06
    price $225,000 690-char remark
    Show marketing remark (690 chars)

    Commuters dream. Motivated sellers! This two bedroom unit is located 0.4 miles from Tuckahoe Train Sta. and shops. Close to the town of Bronxville also. Across from park. Renovated eat in kitchen with wood cabinets and black granite tops. New stainless fridge and dishwasher. New gas range. New flooring throughout. Large corner bedroom with ceiling fan. Second bedroom. Newly renovated bathroom. Front foyer with two ample size closets lead you into the living room and dinning room area with new tile flooring. Three custom made tables in living room have the same granite as the kitchen tops which will be included. Building has new laundry room plus a locked bike storage room.

  15. 2026-04-22
    price $235,000 690-char remark
    Show marketing remark (690 chars)

    Commuters dream. Motivated sellers! This two bedroom unit is located 0.4 miles from Tuckahoe Train Sta. and shops. Close to the town of Bronxville also. Across from park. Renovated eat in kitchen with wood cabinets and black granite tops. New stainless fridge and dishwasher. New gas range. New flooring throughout. Large corner bedroom with ceiling fan. Second bedroom. Newly renovated bathroom. Front foyer with two ample size closets lead you into the living room and dinning room area with new tile flooring. Three custom made tables in living room have the same granite as the kitchen tops which will be included. Building has new laundry room plus a locked bike storage room.

  16. 2026-03-19
    listed $245,000 Active 690-char remark
    Show marketing remark (690 chars)

    Commuters dream. Motivated sellers! This two bedroom unit is located 0.4 miles from Tuckahoe Train Sta. and shops. Close to the town of Bronxville also. Across from park. Renovated eat in kitchen with wood cabinets and black granite tops. New stainless fridge and dishwasher. New gas range. New flooring throughout. Large corner bedroom with ceiling fan. Second bedroom. Newly renovated bathroom. Front foyer with two ample size closets lead you into the living room and dinning room area with new tile flooring. Three custom made tables in living room have the same granite as the kitchen tops which will be included. Building has new laundry room plus a locked bike storage room.

ⓘ 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 ≥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
$38,053
− Mortgage interest
−$11,763
− Property taxes
−$3,150
− Insurance
−$1,050
− Repairs & maintenance
−$3,044
− Management
−$3,044
− Depreciation
−$6,109
Taxable income
$9,892
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,374
After-tax cash flow
$10,272/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 · 12 photos

Average 55/100 Moderate rehab

This two-bedroom unit is in moderate condition with some minor repairs needed. The kitchen and bathroom are newly renovated, and the flooring is new. The building has a good exterior and landscaping. The red walls in some areas and the ceiling fan in the living room need attention. Painting the walls and cleaning the ceiling fan can significantly improve the home's resale value.

Repairs flagged

  • Minor Paint — Red walls in some areas.
  • Minor Ceiling fan — Ceiling fan in living room needs cleaning.

Value-add opportunities

  • Resale Paint the red walls — Fresh paint can make the interior look more modern and appealing.
  • Resale Replace the ceiling fan — A clean and modern ceiling fan can enhance the overall look of the living room.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Paint · Red walls in some areas. Minor $500–3,000
Ceiling fan · Ceiling fan in living room needs cleaning. Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Resale Paint the red walls — Fresh paint can make the interior look more modern and appealing.
  • Resale Replace the ceiling fan — A clean and modern ceiling fan can enhance the overall look of the living room.

ⓘ 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
Yonkers City School District
NCES district ID
3631920
Math proficiency
41% ▼ -1.00%
Reading proficiency
54% ▲ 14.00%
Median HH income
$58,042
Composite
41.43/100
National rank
#3471
State rank
#413 of 590 in NY

Livability — Yonkers

Score
68/100
State rank
#528
US rank
#9394

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Yonkers, NY
County
Westchester County · 709,332 people
City population
212,407
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
22,482
Household income
$126,343
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
357.0

Population outlook (Westchester County) Hauer SSP2

Today (2025)
1,028,035 people
By 2030
1,051,636 · +2.3%
By 2040
1,098,520 · +6.9%
By 2050
1,136,044 · +10.5%
By 2075
1,196,925 · +16.4%
By 2100
1,175,147 · +14.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 17% Two or more races 10% Black 6% Asian 4%
Hispanic origin (detail)
Puerto Rican 7% Dominican 3%
Common ancestry
Romanian 2% Lithuanian 2% Scotch-Irish 1%
Foreign-born
16% · Canada, China
Languages at home
76% English-only · Spanish 10% Other Indo-European 6% Other Asian/Pacific 2%

Political lean MEDSL · Westchester

2024 margin
Strong D (+26.3) · D 63.1% · R 36.9%
2008→2024 swing
-1.3pp toward R · 2008: 27.6pp · 2024: 26.3pp
All cycles
2024: D+26.3 2020: D+36.3 2016: D+32.8 2012: D+22.2 2008: D+27.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -668.11%
Current HPI
203.4295
Rent YoY
▲ 4.27%
Metro
New York-Newark-Jersey City, NY-NJ-PA
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

-8.2% since first listed
3 events — show timeline
  • 2026-05-06 Price Changed $225,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-04-22 Price Changed $235,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-03-19 Listed $245,000 OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…