CashFlowRE
Sign in Sign up
325 King St Unit 6j
D+ Composite 47.88
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
  • 1% rule +10.0/10.0
  • Cash flow +7.6/30.0
  • Schools +4.1/10.0
  • Condition / age +3.8/5.0
  • Livability +3.7/5.0
  • Rent growth +2.1/5.0
  • DSCR +1.7/10.0
  • Appreciation +0.0/10.0

$95,000

325 King St Unit 6j · Port Chester, NY 10573
1 bd · 1.0 ba · 950 sqft · Condo · 381 Days on market
Built 1955 Good condition $100/sqft · 29% below area Est $135k · 29% under ↓ 26% since listing

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

Listing remarks MLS

Find yourself at home at 325 King St apartment 6J: Offering a large main bedroom with an AC unit that cools the entire apt. Freshly sanded and sealed floors in satin water base poly. The kitchen with freshly washed and polished cabinets and new knobs; All new appliances. The dining room has freshly sanded and sealed floors as well. Large enough to seat 10 around a table; Newly restored and painted walls, With its own AC unit that air conditions the entire apt. The living room has a three-year-old carpet that is protecting more hardwood floors Large enough for two full size couches, freshly painted walls. The terrace is full length and wide enough for a cafe table and chairs plus room for plenty of plants and flowers. The bathroom with quaint retro 1950's tile has a reglazed tub and shower. Plenty of closet space! Hallway Linen closet, bedroom closet. And the entrance foyer is a rare find in this building only adding to the entire charm of this circa 1950 apartment. There is also a parking space and a laundry room in the building. Walking distance to Port Chester train station

Key facts

  • Parking
  • Built 1955
  • Listed 381 days

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 1-bed/1.0-bath condo listed at $95k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-113 ($-1k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#315 in NY) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, health & safety A; Watch: schools D+, amenities D, cost of living F.
  • Port Chester-Rye Union Free School District (suburban): math 44% / reading 49% proficiency, ranked #428 of 590 in NY (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-1.7%/yr); 144 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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).
  • This rent runs 32% of the median local income ($106k/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 $657 of loan paydown is wiped out by about $3k 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 381 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 3y ago; this cycle's ask has dropped $15k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 60% of rent; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 55% 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 $83,600 (12.0% 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 381 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  9. 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?
  10. 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.
  11. 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.
  12. 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
2.96%
Cap rate
4.86%
Cash-on-cash
-5.11%
DSCR
0.77
GRM
2.8

CMA / ARV

ARV (median comp)
$134,609
List price
$95,000
Delta
-29.43%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-39.1%
Equity multiple
-0.12×
Total profit
$-29,773
Equity at exit
$14,165
10-year hold
IRR
Equity multiple
-1.36×
Total profit
$-62,689
Equity at exit
$8,214

Cash invested: $26,600 (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 10573

Rents YoY
-1.7%
Active inventory
144
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$2,810 high interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA est. from 1 same-building comp
$1,677
Vacancy / Maint / Mgmt
$590
Net cashflow
$-113

Break-even live

Break-even rent $2,954
Max offer price $78,605
Occupancy floor 99%

Sensitivity live

Price -10% $-48 -5% $-80 +0% $-113 +5% $-146 +10% $-179
Rent -10% $-335 -5% $-224 +0% $-113 +5% $-2 +10% $109
Rate -1.0pp $-65 -0.5pp $-89 base $-113 +0.5pp $-138 +1.0pp $-163

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
$23,750
Closing costs
$2,850
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
325 King St Unit 4L Port Chester, NY 1.0 1.0 800 $2,450 $3.06 25d 1 0.03mi
201 Willett Ave Port Chester, NY 2.0 1.0–2.0 817 $3,672 $4.49 7d 1 0.27mi
189 N Main St Unit 2 Port Chester, NY 1.0 842 $3,000 $3.56 44d 1 0.32mi
169 N Main St Port Chester, NY 2.0 1.0–2.0 799 $3,524 $4.41 2d 43 0.36mi
145 N Main St Unit 2nd Floor Port Chester, NY 2.0 1.0 1000 $3,000 $3.00 5d 1 0.37mi
Westchester Ave Unit A Port Chester, NY 2.0 2.0 1102 $3,015 $2.74 25d 1 0.42mi
21 Willett Ave Port Chester, NY 2.0–3.0 1.0–2.0 1199 $3,450 $2.88 1d 1 0.42mi
168 N Water St Unit 3L Greenwich, CT 2.0 1.0 850 $2,850 $3.35 44d 1 0.45mi
168 N Water St Unit 1R Greenwich, CT 2.0 1.0 850 $2,850 $3.35 24d 1 0.45mi
14 University Pl Port Chester, NY 1.0 1.0 700 $2,295 $3.28 22d 1 0.47mi
45 Gold St Greenwich, CT 1.0 1.0 936 $2,800 $2.99 44d 1 0.54mi
2 Sherman Ave Greenwich, CT 2.0 1.0 984 $3,850 $3.91 3d 1 0.57mi
2 Sherman Ave Greenwich, CT 2.0 1.0 984 $3,950 $4.01 44d 1 0.57mi
66 Oak St Unit 2 R Port Chester, NY 2.0 1.0 800 $2,395 $2.99 44d 1 0.58mi
144 Pine St Unit D Greenwich, CT 2.0 1.5 1120 $2,950 $2.63 15d 1 0.64mi
113 S Water St Unit 4 Greenwich, CT 2.0 1.0 1000 $2,985 $2.98 3d 1 0.66mi
194 1/2 S Main St Port Chester, NY 1.0 1.0 706 $2,996 $4.24 44d 1 0.67mi
493 Den Ln Unit 1 Greenwich, CT 2.0 1.5 900 $2,950 $3.28 19d 1 0.72mi
38 Putnam Grn Greenwich, CT 1.0 1.0 847 $2,995 $3.54 12d 1 0.84mi
4 Weaver St Greenwich, CT 1.0 1.0 850 $2,300 $2.71 44d 1 0.84mi
9 1/2 Putnam Grn Greenwich, CT 1.0–3.0 1.0–2.5 1234 $3,024 $2.45 1d 19 0.87mi
40 Division St Port Chester, NY 2.0 1.0 828 $2,600 $3.14 7d 1 0.95mi
124 Ritch Ave W Greenwich, CT 1.0–3.0 1.0–2.0 1238 $3,550 $2.87 1d 3 0.98mi
S Ridge St , NY 1.0 1.0 576 $1,950 $3.39 44d 1 0.99mi
2 S Ridge St Unit 2 Rye Brook, NY 1.0 1.0 576 $1,950 $3.39 44d 1 1.00mi
12 Arther St Unit 1 Greenwich, CT 1.0 1.0 700 $3,250 $4.64 44d 1 1.04mi
60 Weaver St Greenwich, CT 2.0 1.0 1020 $3,100 $3.04 12d 1 1.10mi
36 Roanoke Ave #2 Rye Brook, NY 2.0 1.0 840 $3,100 $3.69 18d 1 1.14mi
70 Alexander St Unit 1 Greenwich, CT 2.0 1.0 800 $2,200 $2.75 44d 1 1.23mi
67 Alexander St Unit 1 Greenwich, CT 1.0 1.5 800 $2,500 $3.12 3d 1 1.25mi
303 Hamilton Ave Apt E Greenwich, CT 2.0 1.0 952 $3,575 $3.76 24d 1 1.25mi
303 Hamilton Ave Greenwich, CT 2.0 1.0 952 $3,575 $3.76 44d 1 1.25mi
38 Gerry St Unit 2 Greenwich, CT 2.0 1.0 1100 $2,995 $2.72 21d 1 1.29mi
24 Saint Roch Ave Unit 2 Greenwich, CT 1.0 1.0 625 $2,150 $3.44 24d 1 1.31mi
188 Hamilton Ave Unit 1 Greenwich, CT 2.0 1.0 1000 $3,050 $3.05 24d 1 1.31mi
33 Valley Dr Greenwich, CT 1.0 1.0 1000 $2,800 $2.80 3d 1 1.33mi
180 Hamilton Ave Unit H Greenwich, CT 1.0 1.0 740 $2,900 $3.92 15d 1 1.45mi

HOA detail condo

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

Listing history 35 events

  1. 2026-06-18
    days on market $95,000 Active 381 DOM
  2. 2026-06-17
    days on market $95,000 Active 380 DOM
  3. 2026-06-16
    days on market $95,000 Active 379 DOM
  4. 2026-06-15
    days on market $95,000 Active 378 DOM
  5. 2026-06-13
    days on market $95,000 Active 376 DOM
  6. 2026-06-13
    days on market $95,000 Active 375 DOM
  7. 2026-06-09
    days on market $95,000 Active 372 DOM
  8. 2026-06-08
    days on market $95,000 Active 371 DOM
  9. 2026-06-07
    days on market $95,000 Active 370 DOM
  10. 2026-06-04
    days on market $95,000 Active 367 DOM
  11. 2026-06-03
    days on market $95,000 Active 366 DOM
  12. 2026-06-02
    days on market $95,000 Active 365 DOM
  13. 2026-06-01
    days on market $95,000 Active 364 DOM
  14. 2026-05-31
    days on market $95,000 Active 363 DOM
  15. 2026-05-15
    price $95,000 1092-char remark
    Show marketing remark (1092 chars)

    Find yourself at home at 325 King St apartment 6J: Offering a large main bedroom with an AC unit that cools the entire apt. Freshly sanded and sealed floors in satin water base poly. The kitchen with freshly washed and polished cabinets and new knobs; All new appliances. The dining room has freshly sanded and sealed floors as well. Large enough to seat 10 around a table; Newly restored and painted walls, With its own AC unit that air conditions the entire apt. The living room has a three-year-old carpet that is protecting more hardwood floors Large enough for two full size couches, freshly painted walls. The terrace is full length and wide enough for a cafe table and chairs plus room for plenty of plants and flowers. The bathroom with quaint retro 1950's tile has a reglazed tub and shower. Plenty of closet space! Hallway Linen closet, bedroom closet. And the entrance foyer is a rare find in this building only adding to the entire charm of this circa 1950 apartment. There is also a parking space and a laundry room in the building. Walking distance to Port Chester train station

  16. 2026-03-02
    status Active 1092-char remark
    Show marketing remark (1092 chars)

    Find yourself at home at 325 King St apartment 6J: Offering a large main bedroom with an AC unit that cools the entire apt. Freshly sanded and sealed floors in satin water base poly. The kitchen with freshly washed and polished cabinets and new knobs; All new appliances. The dining room has freshly sanded and sealed floors as well. Large enough to seat 10 around a table; Newly restored and painted walls, With its own AC unit that air conditions the entire apt. The living room has a three-year-old carpet that is protecting more hardwood floors Large enough for two full size couches, freshly painted walls. The terrace is full length and wide enough for a cafe table and chairs plus room for plenty of plants and flowers. The bathroom with quaint retro 1950's tile has a reglazed tub and shower. Plenty of closet space! Hallway Linen closet, bedroom closet. And the entrance foyer is a rare find in this building only adding to the entire charm of this circa 1950 apartment. There is also a parking space and a laundry room in the building. Walking distance to Port Chester train station

  17. 2026-03-02
    historical 1092-char remark
    Show marketing remark (1092 chars)

    Find yourself at home at 325 King St apartment 6J: Offering a large main bedroom with an AC unit that cools the entire apt. Freshly sanded and sealed floors in satin water base poly. The kitchen with freshly washed and polished cabinets and new knobs; All new appliances. The dining room has freshly sanded and sealed floors as well. Large enough to seat 10 around a table; Newly restored and painted walls, With its own AC unit that air conditions the entire apt. The living room has a three-year-old carpet that is protecting more hardwood floors Large enough for two full size couches, freshly painted walls. The terrace is full length and wide enough for a cafe table and chairs plus room for plenty of plants and flowers. The bathroom with quaint retro 1950's tile has a reglazed tub and shower. Plenty of closet space! Hallway Linen closet, bedroom closet. And the entrance foyer is a rare find in this building only adding to the entire charm of this circa 1950 apartment. There is also a parking space and a laundry room in the building. Walking distance to Port Chester train station

  18. 2025-11-03
    price $104,000 1092-char remark
    Show marketing remark (1092 chars)

    Find yourself at home at 325 King St apartment 6J: Offering a large main bedroom with an AC unit that cools the entire apt. Freshly sanded and sealed floors in satin water base poly. The kitchen with freshly washed and polished cabinets and new knobs; All new appliances. The dining room has freshly sanded and sealed floors as well. Large enough to seat 10 around a table; Newly restored and painted walls, With its own AC unit that air conditions the entire apt. The living room has a three-year-old carpet that is protecting more hardwood floors Large enough for two full size couches, freshly painted walls. The terrace is full length and wide enough for a cafe table and chairs plus room for plenty of plants and flowers. The bathroom with quaint retro 1950's tile has a reglazed tub and shower. Plenty of closet space! Hallway Linen closet, bedroom closet. And the entrance foyer is a rare find in this building only adding to the entire charm of this circa 1950 apartment. There is also a parking space and a laundry room in the building. Walking distance to Port Chester train station

  19. 2025-10-02
    status Active 1092-char remark
    Show marketing remark (1092 chars)

    Find yourself at home at 325 King St apartment 6J: Offering a large main bedroom with an AC unit that cools the entire apt. Freshly sanded and sealed floors in satin water base poly. The kitchen with freshly washed and polished cabinets and new knobs; All new appliances. The dining room has freshly sanded and sealed floors as well. Large enough to seat 10 around a table; Newly restored and painted walls, With its own AC unit that air conditions the entire apt. The living room has a three-year-old carpet that is protecting more hardwood floors Large enough for two full size couches, freshly painted walls. The terrace is full length and wide enough for a cafe table and chairs plus room for plenty of plants and flowers. The bathroom with quaint retro 1950's tile has a reglazed tub and shower. Plenty of closet space! Hallway Linen closet, bedroom closet. And the entrance foyer is a rare find in this building only adding to the entire charm of this circa 1950 apartment. There is also a parking space and a laundry room in the building. Walking distance to Port Chester train station

  20. 2025-10-01
    historical 1092-char remark
    Show marketing remark (1092 chars)

    Find yourself at home at 325 King St apartment 6J: Offering a large main bedroom with an AC unit that cools the entire apt. Freshly sanded and sealed floors in satin water base poly. The kitchen with freshly washed and polished cabinets and new knobs; All new appliances. The dining room has freshly sanded and sealed floors as well. Large enough to seat 10 around a table; Newly restored and painted walls, With its own AC unit that air conditions the entire apt. The living room has a three-year-old carpet that is protecting more hardwood floors Large enough for two full size couches, freshly painted walls. The terrace is full length and wide enough for a cafe table and chairs plus room for plenty of plants and flowers. The bathroom with quaint retro 1950's tile has a reglazed tub and shower. Plenty of closet space! Hallway Linen closet, bedroom closet. And the entrance foyer is a rare find in this building only adding to the entire charm of this circa 1950 apartment. There is also a parking space and a laundry room in the building. Walking distance to Port Chester train station

  21. 2025-06-23
    price $105,000 1092-char remark
    Show marketing remark (1092 chars)

    Find yourself at home at 325 King St apartment 6J: Offering a large main bedroom with an AC unit that cools the entire apt. Freshly sanded and sealed floors in satin water base poly. The kitchen with freshly washed and polished cabinets and new knobs; All new appliances. The dining room has freshly sanded and sealed floors as well. Large enough to seat 10 around a table; Newly restored and painted walls, With its own AC unit that air conditions the entire apt. The living room has a three-year-old carpet that is protecting more hardwood floors Large enough for two full size couches, freshly painted walls. The terrace is full length and wide enough for a cafe table and chairs plus room for plenty of plants and flowers. The bathroom with quaint retro 1950's tile has a reglazed tub and shower. Plenty of closet space! Hallway Linen closet, bedroom closet. And the entrance foyer is a rare find in this building only adding to the entire charm of this circa 1950 apartment. There is also a parking space and a laundry room in the building. Walking distance to Port Chester train station

  22. 2025-06-02
    listed $110,000 Active 1092-char remark
    Show marketing remark (1092 chars)

    Find yourself at home at 325 King St apartment 6J: Offering a large main bedroom with an AC unit that cools the entire apt. Freshly sanded and sealed floors in satin water base poly. The kitchen with freshly washed and polished cabinets and new knobs; All new appliances. The dining room has freshly sanded and sealed floors as well. Large enough to seat 10 around a table; Newly restored and painted walls, With its own AC unit that air conditions the entire apt. The living room has a three-year-old carpet that is protecting more hardwood floors Large enough for two full size couches, freshly painted walls. The terrace is full length and wide enough for a cafe table and chairs plus room for plenty of plants and flowers. The bathroom with quaint retro 1950's tile has a reglazed tub and shower. Plenty of closet space! Hallway Linen closet, bedroom closet. And the entrance foyer is a rare find in this building only adding to the entire charm of this circa 1950 apartment. There is also a parking space and a laundry room in the building. Walking distance to Port Chester train station

  23. 2025-05-30
    historical $110,000 1092-char remark
    Show marketing remark (1092 chars)

    Find yourself at home at 325 King St apartment 6J: Offering a large main bedroom with an AC unit that cools the entire apt. Freshly sanded and sealed floors in satin water base poly. The kitchen with freshly washed and polished cabinets and new knobs; All new appliances. The dining room has freshly sanded and sealed floors as well. Large enough to seat 10 around a table; Newly restored and painted walls, With its own AC unit that air conditions the entire apt. The living room has a three-year-old carpet that is protecting more hardwood floors Large enough for two full size couches, freshly painted walls. The terrace is full length and wide enough for a cafe table and chairs plus room for plenty of plants and flowers. The bathroom with quaint retro 1950's tile has a reglazed tub and shower. Plenty of closet space! Hallway Linen closet, bedroom closet. And the entrance foyer is a rare find in this building only adding to the entire charm of this circa 1950 apartment. There is also a parking space and a laundry room in the building. Walking distance to Port Chester train station

  24. 2025-03-31
    status Active
  25. 2024-11-20
    status Pending
  26. 2024-10-13
    price $85,000
  27. 2024-07-05
    price $95,000
  28. 2024-07-03
    status Active
  29. 2024-05-02
    status Pending
  30. 2024-03-02
    price $100,000
  31. 2023-12-28
    price $110,000
  32. 2023-12-27
    status Active
  33. 2023-12-25
    historical
  34. 2023-09-05
    price $120,000
  35. 2023-06-26
    listed $129,000 Active

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 55% 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
$33,725
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$2,698
− Management
−$2,698
− HOA
−$20,124
− Depreciation
−$2,764
Taxable loss
−$1,780
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$427
After-tax cash flow
$-932/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

Good 75/100 Cosmetic rehab

This property is in good condition with fresh updates and a good curb appeal. It has a good layout and is move-in ready.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can improve the overall appearance and curb appeal.
  • Both Updating the flooring in the kitchen and bathrooms — New flooring can enhance the look and feel of the space.
  • Both Upgrading the kitchen appliances — Modern appliances can increase the home's appeal and functionality.
  • Both Adding a small outdoor patio or garden — An outdoor space can increase the home's appeal and functionality, both for resale and rental purposes.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can improve the overall appearance and curb appeal.
  • Both Updating the flooring in the kitchen and bathrooms — New flooring can enhance the look and feel of the space.
  • Both Upgrading the kitchen appliances — Modern appliances can increase the home's appeal and functionality.
  • Both Adding a small outdoor patio or garden — An outdoor space can increase the home's appeal and functionality, both for resale and rental purposes.

ⓘ 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
Port Chester-Rye Union Free School District
NCES district ID
3623460
Math proficiency
44% ▲ 2.00%
Reading proficiency
49% ▲ 6.00%
Median HH income
$58,362
Composite
40.67/100
National rank
#3676
State rank
#428 of 590 in NY

Livability — Port Chester

Score
73/100
State rank
#315
US rank
#5245

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Port Chester, NY
County
Westchester County · 709,332 people
City population
40,786
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
40,786
Household income
$105,686
Rent vs Own
44.7% rent · 55.3% own
Severe rent burden
1362.0

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 0.61)
Race & ethnicity
Hispanic / Latino 48% White 40% Two or more races 16% Black 5% Asian 4%
Hispanic origin (detail)
Mexican 7% Puerto Rican 6% Dominican 3%
Common ancestry
Romanian 3% Scotch-Irish 2% Italian 1%
Foreign-born
37% · Canada, Jamaica, China
Languages at home
50% English-only · Spanish 41% Other Indo-European 5% Chinese 1%

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
▼ -389.46%
Current HPI
258.9227
Rent YoY
▼ -1.70%
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

-26.4% since first listed
21 events — show timeline
  • 2026-05-15 Price Changed $95,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-03-02 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2026-03-02 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2025-11-03 Price Changed $104,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-10-02 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2025-10-01 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2025-06-23 Price Changed $105,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-06-02 Listed $110,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-05-30 Coming Soon $110,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-03-31 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2024-11-20 Pending OneKey® MLS as Distributed by MLS Grid
  • 2024-10-13 Price Changed $85,000 OneKey® MLS as Distributed by MLS Grid
  • 2024-07-05 Price Changed $95,000 OneKey® MLS as Distributed by MLS Grid
  • 2024-07-03 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2024-05-02 Pending OneKey® MLS as Distributed by MLS Grid
  • 2024-03-02 Price Changed $100,000 OneKey® MLS as Distributed by MLS Grid
  • 2023-12-28 Price Changed $110,000 OneKey® MLS as Distributed by MLS Grid
  • 2023-12-27 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2023-12-25 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2023-09-05 Price Changed $120,000 OneKey® MLS as Distributed by MLS Grid
  • 2023-06-26 Listed $129,000 OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…