364 Ashburton Ave Unit A · Yonkers, NY 10701

$600,000

6 bd · 3.0 ba · 1,576 sqft · MultiFamily public records · 5 Days on market

Built 1916 3,049 sqft lot Est $652k · 8% under

---

Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +24.5/30.0
• ARV discount +11.1/15.0
• DSCR +7.9/10.0
• 1% rule +5.0/10.0
• Schools +4.1/10.0
• Rent growth +3.6/5.0
• Livability +3.4/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Multi-family units

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

Listing remarks

Discover the opportunity at 364 Ashburton Avenue in Yonkers, NY, a well-maintained legal two-family residence that combines modern updates with exceptional versatility. The first and second floor apartments have been tastefully renovated and feature updated kitchens and bathrooms, along with three generously sized bedrooms in each unit. A partially finished, above-grade one-bedroom space provides additional flexibility and potential for supplemental income. Completing the property is a highly desirable three-car garage, offering abundant parking and storage options. Ideally situated with convenient access to Manhattan, major highways, shopping, and everyday amenities, this property is well-

Key facts

• Two-family residence
• Three-car garage
• Updated bathrooms

Tags

• TWO-FAMILY RESIDENCE
• UPDATED KITCHENS
• UPDATED BATHROOMS
• PARTIALLY FINISHED SPACE
• THREE-CAR GARAGE
• CONVENIENT ACCESS TO MANHATTAN

Property features AI

Exterior

• Parking: Detached garage providing three parking spaces (total 3 parking spaces)
• Utilities: Electricity available (Con-Edison); Natural gas available; Public sewer
• Home design: Duplex; Building area approximately 1,576 square feet
• Construction: Vinyl siding
• Exterior features: Corner lot; Near public transit; Near shops; Near schools; Not waterfront; Additional parcels included

Interior

• Kitchen: Eat-in kitchen (appliances not specified)
• Bedrooms: Two 3-bedroom units
• Flooring: Carpet; Hardwood; Laminate
• Bathrooms: Two full bathrooms
• Heating & cooling: Oil heating; Radiant heating; Wall/window air conditioning units
• Interior features: Eat-in kitchen; Porch; Partially finished basement with storage space and walk-out access; No attic

What this means for you Summary

Snapshot

• This is a 2 × 3-bed/1.0-bath units multifamily listed at $600k.

Deal economics

• At list price, monthly cash flow is $1k ($15k/yr) — positive. Per door: $613/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($6k rent vs $600k).
• Cap rate 8.7% 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.
• Zoned schools: Yonkers Early Childhood Academy (327 students, 72% FRL); Yonkers Middle School (math 17% / reading 37%, grade F, #587 of 729 statewide, top 81%, 601 students, 88% FRL); Yonkers High School (math 92% / reading 88%, grade A+, #238 of 1,100 statewide, top 23%, 1,060 students, 76% FRL) — zoned schools average 79% FRL vs 64% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising fast (+4.4%/yr); 185 active listings in the ZIP; 954 units permitted in Westchester County in 2024 (649 in 5+ unit buildings).
• At $6,028/mo this rent would consume 112% of the median local household income ($65k/yr) (locally 6045% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $18k of value loss. Plan a longer hold.
• 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 + 4.4% rent growth), your $168k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
• 8 sale attempts since 22y 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 $80k; list at $600k implies a 650% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1916 — 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 $600,000

Questions for the listing agent

1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
3. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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.
6. 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.
7. 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: 1.00% ✓
• Cap rate: 8.74%
• Cash-on-cash: 8.76%
• DSCR: 1.39
• GRM: 8.3

CMA / ARV

• ARV (on-the-fly): $652,464
• Comps found: 4

Show comp detail 4 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
42 Alder St	0.54mi	6/2.0	1,620 (+3%)	1mo	$900,000	$556	66
8 Stewart Pl	0.45mi	7/3.0 (+1)	1,656 (+5%)	17mo	$685,000	$414	52
10 Cliff St	0.44mi	5/2.0 (-1)	1,662 (+6%)	14mo	$580,000	$349	50
10 Garfield St	0.29mi	5/2.0 (-1)	1,460 (-7%)	24mo	$525,000	$360	46

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 · 4.39% rent growth · sell at horizon

5-year hold

• IRR: -1.7%
• Equity multiple: 0.94×
• Total profit: $-10,893
• Equity at exit: $89,462

10-year hold

• IRR: 9.2%
• Equity multiple: 1.75×
• Total profit: $125,970
• Equity at exit: $51,877

Cash invested: $168,000 (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.

Methodology + full state rankings →

ZIP-level market 10701

• Rents YoY: 4.4%
• Active inventory: 185
• Price-to-rent: 16.6×

Monthly cashflow live

• Estimated rent: $6,028 high
• Mortgage (P&I): −$3,146
• Tax from tax record: −$140 /mo · $1,679/yr
• Insurance: −$250
• HOA: −$0
• Vacancy / Maint / Mgmt: −$1,266
• Net cashflow: $1,226

Break-even live

Break-even rent $4,476

Max offer price $600,000

Occupancy floor 75%

Sensitivity live

Price	-10% $1,565	-5% $1,396	+0% $1,226	+5% $1,056	+10% $886
Rent	-10% $750	-5% $988	+0% $1,226	+5% $1,464	+10% $1,702
Rate	-1.0pp $1,528	-0.5pp $1,378	base $1,226	+0.5pp $1,070	+1.0pp $912

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

Units	Beds	Baths	Est. rent
▸ 2× units	3	1	$6,028
Total (2 units)			$6,028

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: $150,000
• Closing costs: $18,000
• Reserves months: —
• Total cash needed: —

Listing history 4 events

1. 2026-06-21
   days on market $600,000 Active 5 DOM
2. 2026-06-18
   days on market $600,000 Active 2 DOM
3. 2026-06-17
   remarks 699-char remark
4. 2026-06-17
   listed $600,000 Active 1 DOM

ⓘ 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: $1,679 · $140/mo
• Projected year-2 tax: $5,909 · $492/mo
• Expected delta: +$4,231/yr (+$353/mo · 252.0%)

ⓘ 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 2/10 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 3/10 Moderate 3 unhealthy d/yr today · 4 by 30 yrs out

Taxation est. · year 1

• Rental income: $72,336
• − Mortgage interest: −$33,609
• − Property taxes: −$1,679
• − Insurance: −$3,000
• − Repairs & maintenance: −$5,787
• − Management: −$5,787
• − Depreciation: −$17,455
• Taxable income: $5,020
• Est. tax owed @ 24.0%: −$1,205
• After-tax cash flow: $13,505/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: 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): 70,676
• Household income: $64,776
• Rent vs Own: 73.3% rent · 26.7% own
• Severe rent burden: 6045.0

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 0.65)
• Race & ethnicity: Hispanic / Latino 52% White 21% Black 21% Two or more races 18% Asian 3% Native American 1%
• Hispanic origin (detail): Mexican 11% Puerto Rican 9% Dominican 19%
• Common ancestry: Romanian 1% Russian 1% Subsaharan African 1%
• Foreign-born: 35% · Canada, Jamaica, South Korea
• Languages at home: 45% English-only · Spanish 42% Other Indo-European 3% Arabic 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: ▼ -373.14%
• Current HPI: 332.0999
• Rent YoY: ▲ 4.39%
• 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

+2508.7% since first listed

33 events — show timeline

• 2026-06-14 Listed $600,000 OneKey® MLS as Distributed by MLS Grid
• 2026-04-01 Listing Removed — OneKey® MLS as Distributed by MLS Grid
• 2026-03-14 Relisted — OneKey® MLS as Distributed by MLS Grid
• 2026-03-14 Price Changed $639,995 OneKey® MLS as Distributed by MLS Grid
• 2026-01-24 Listed $649,995 OneKey® MLS as Distributed by MLS Grid
• 2026-01-18 Coming Soon — OneKey® MLS as Distributed by MLS Grid
• 2024-03-23 Listed $549,999 OneKey® MLS as Distributed by MLS Grid
• 2024-03-16 Coming Soon — OneKey® MLS as Distributed by MLS Grid
• 2014-04-07 Price Changed $150,000 HGMLS
• 2014-03-15 Price Changed $152,500 HGMLS
• 2012-12-07 Sold (Public Records) $80,000 Public Records
• 2012-09-07 Sold (MLS) $152,500 HGMLS
• 2012-08-29 Delisted — HGMLS
• 2012-02-28 Contingent — HGMLS
• 2011-12-28 Price Changed $150,000 HGMLS
• 2011-12-02 Price Changed $175,000 HGMLS
• 2011-11-08 Price Changed $199,000 HGMLS
• 2011-11-02 Price Changed $216,110 HGMLS
• 2011-10-17 Price Changed $254,248 HGMLS
• 2011-09-01 Price Changed $299,115 HGMLS
• 2011-08-15 Price Changed $351,900 HGMLS
• 2011-08-01 Price Changed $414,000 HGMLS
• 2011-07-12 Listed $460,000 HGMLS
• 2010-10-17 Delisted — HGMLS
• 2010-07-15 Listed — HGMLS
• 2010-06-24 Delisted — HGMLS
• 2010-03-25 Listed — HGMLS
• 2005-04-26 Sold (MLS) $495,000 HGMLS
• 2005-01-31 Delisted — HGMLS
• 2005-01-31 Price Changed $525,000 HGMLS
• 2004-09-17 Listed $495,000 HGMLS
• 1999-02-04 Sold (Public Records) $175,000 Public Records
• 1979-01-22 Sold (Public Records) $23,000 Public Records

Property tax history

-24.7%/yr

Latest (2025): $1,679 · +0.8% YoY. Source: county tax records.