CashFlowRE
Sign in Sign up
68 Seneca Ave
D Composite 42.69
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 +10.0/30.0
  • Schools +4.7/10.0
  • Livability +3.6/5.0
  • DSCR +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.6/10.0
  • Appreciation +0.0/10.0

$725,000

68 Seneca Ave · White Plains, NY 10603
3 bd · 1.0 ba · 1,965 sqft · SingleFamily public records · 46 Days on market
Built 1940 6,098 sqft lot $369/sqft · 19% below area Est $897k · 19% under

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

Listing remarks

Charming Colonial offered for the first time in 61 years! This lovingly maintained 3-bedroom, 1.5-bath home features a classic and functional layout ideal for today’s lifestyle. The first floor includes a formal living room with wood-burning fireplace, dining room, kitchen, den, and a spacious great room with sliders to a large deck—perfect for entertaining or relaxing outdoors. The second level offers three well-proportioned bedrooms and a full bath. Unfinished lower level provides excellent potential for additional space including recreation room, home office, or gym. Well cared for throughout, this home presents a wonderful opportunity for the next owner to bring their own vi

Key facts

  • Large deck
  • Quiet street
  • Short walk to train

Tags

WOOD BURNING FIREPLACELARGE DECKUNFINISHED LOWER LEVELQUIET STREETSHORT WALK TO TRAINSHORT WALK TO SHOPPING

Property features AI

Exterior

  • Parking: Attached parking; Driveway; 1-car garage
  • Utilities: Electric service by Con-Edison; Public sewer; Public trash collection
  • Home design: Single family residence; Two levels
  • Construction: Aluminum siding and brick exterior
  • Exterior features: Back yard; Level lot; Near schools; Near shops; Not waterfront

Interior

  • Kitchen: Dishwasher; Oven; Range; Refrigerator
  • Bedrooms: Total rooms: 8
  • Flooring: Carpet; Hardwood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Hot water heating (natural gas); No central air
  • Interior features: Ceiling fans; Entrance foyer; Formal dining room; Pull-down attic stairs; Full unfinished basement with storage space
  • Laundry & utility: Laundry in 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 $725k.

Deal economics

  • At list price, monthly cash flow is $-438 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $648k (10.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $480k (33.8% below list).
  • Recommended offer: $480k (33.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 4.3% in White Plains — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 71/100 on livability (#410 in NY) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, crime A-; Watch: amenities F, cost of living F.
  • White Plains City School District (urban): math 49% / reading 54% proficiency, ranked #313 of 590 in NY (top 53%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: White Plains Middle School (math 36% / reading 53%, grade D, #348 of 729 statewide, top 50%, 1,517 students, 50% FRL); White Plains Senior High School (math 89% / reading 67%, grade A-, #577 of 1,100 statewide, top 52%, 2,220 students, 53% FRL).
  • Market conditions: 113 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 954 units permitted in Westchester County in 2024 (649 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $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 46 days — a 3% lower offer ($703k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1940 — 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 $479,956 (33.8% 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 46 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
  3. Built in 1940 — 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. 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?
  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 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
0.66%
Cap rate
5.57%
Cash-on-cash
-2.59%
DSCR
0.88
GRM
12.6

CMA / ARV

ARV (median comp)
$897,057
List price
$725,000
Delta
-19.18%
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
60 Cloverdale Ave 0.06mi 3/2.5 2,000 (+2%) 1mo $700,000 $350 88
46 Mcdougal Dr 0.39mi 3/2.0 1,780 (-9%) 1mo $850,811 $478 61
20 N Washington Ave 0.35mi 3/2.5 1,740 (-12%) 0mo $795,000 $457 58
30 Maryton Rd 0.61mi 3/2.5 1,995 (+2%) 8mo $800,000 $401 56
48 Archer Ave 0.37mi 3/2.5 2,109 (+7%) 11mo $920,500 $436 55
16 Garretson Rd 0.52mi 3/1.5 1,819 (-7%) 11mo $710,000 $390 52
9 Arborwood Ln 0.48mi 3/2.5 2,148 (+9%) 8mo $800,000 $372 50
1 Westminster Dr 0.57mi 4/3.0 (+1) 2,000 (+2%) 11mo $800,000 $400 48
43 Garretson Rd 0.58mi 3/2.5 1,792 (-9%) 10mo $539,000 $301 44
32 Custis Ave 0.63mi 3/3.0 1,810 (-8%) 7mo $865,000 $478 44
27 Oliver Ave 0.67mi 4/2.5 (+1) 2,200 (+12%) 9mo $1,240,000 $564 31
81 Nethermont Ave 0.64mi 4/2.0 (+1) 1,700 (-14%) 11mo $850,000 $500 29

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-20.7%
Equity multiple
0.28×
Total profit
$-145,784
Equity at exit
$108,100
10-year hold
IRR
-14.1%
Equity multiple
0.19×
Total profit
$-164,522
Equity at exit
$62,685

Cash invested: $203,000 (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 10603

Home prices YoY
-24.2%
Active inventory
113
Price-to-rent
12.6×

Monthly cashflow live

Estimated rent
$4,800 high interval (Pro) →
Mortgage (P&I)
$3,802
Tax from tax record
$126 /mo · $1,507/yr
Insurance
$302
HOA
$0
Vacancy / Maint / Mgmt
$1,008
Net cashflow
$-438

Break-even live

Break-even rent $5,354
Max offer price $647,627
Occupancy floor

Sensitivity live

Price -10% $-28 -5% $-233 +0% $-438 +5% $-1,469 +10% $-1,720
Rent -10% $-817 -5% $-628 +0% $-438 +5% $-248 +10% $-59
Rate -1.0pp $-73 -0.5pp $-254 base $-438 +0.5pp $-626 +1.0pp $-817

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
$181,250
Closing costs
$21,750
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5 Church St N White Plains, NY 3.0 1.5 1238 $4,500 $3.63 16d 1 0.19mi
499 N Broadway Apt 2L White Plains, NY 2.0 2.0 1250 $3,400 $2.72 44d 1 0.26mi
26 Montross St White Plains, NY 3.0 1.0 1528 $5,650 $3.70 0d 1 0.38mi
45 Washington Ave White Plains, NY 3.0 2.0 1319 $5,500 $4.17 7d 1 0.49mi
115 N Broadway White Plains, NY 2.0 2.5 1450 $3,750 $2.59 44d 1 0.74mi
55 N Broadway Unit 3-15H White Plains, NY 2.0 2.5 1310 $3,850 $2.94 44d 1 1.05mi
3 Terrace Ave White Plains, NY 4.0 2.0 1820 $5,500 $3.02 7d 1 1.08mi
27 Barker Ave White Plains, NY 2.0 1.0–2.0 1131 $5,391 $4.76 0d 18 1.20mi
440 Hamilton Ave White Plains, NY 2.0 1.0–2.0 880 $5,554 $6.31 0d 30 1.21mi
28 Beechwood Ave West Harrison, NY 3.0 1.0 1239 $4,800 $3.87 18d 1 1.25mi
5 Renaissance Sq Apt 21F White Plains, NY 2.0 2.5 1534 $6,850 $4.47 18d 1 1.35mi
507 Main St E West Harrison, NY 3.0 2.0 1800 $5,000 $2.78 8d 1 1.40mi
25 N Lexington Ave White Plains, NY 3.0 1.0–2.0 988 $7,972 $8.07 0d 26 1.41mi
234 Martine Ave White Plains, NY 3.0 2.0 1460 $4,195 $2.87 25d 1 1.48mi
240 Martine Ave Apt 4G White Plains, NY 3.0 2.0 1460 $4,195 $2.87 44d 1 1.49mi
111 Park Ave West Harrison, NY 3.0 3.5 2070 $7,100 $3.43 16d 1 1.50mi

Listing history 16 events

  1. 2026-06-21
    days on market $725,000 Active 46 DOM
  2. 2026-06-18
    days on market $725,000 Active 43 DOM
  3. 2026-06-17
    days on market $725,000 Active 42 DOM
  4. 2026-06-16
    days on market $725,000 Active 41 DOM
  5. 2026-06-15
    days on market $725,000 Active 40 DOM
  6. 2026-06-13
    days on market $725,000 Active 38 DOM
  7. 2026-06-13
    days on market $725,000 Active 37 DOM
  8. 2026-06-09
    days on market $725,000 Active 34 DOM
  9. 2026-06-08
    days on market $725,000 Active 33 DOM
  10. 2026-06-07
    days on market $725,000 Active 32 DOM
  11. 2026-06-04
    days on market $725,000 Active 29 DOM
  12. 2026-06-03
    days on market $725,000 Active 28 DOM
  13. 2026-06-02
    days on market $725,000 Active 27 DOM
  14. 2026-06-01
    days on market $725,000 Active 26 DOM
  15. 2026-05-31
    days on market $725,000 Active 25 DOM
  16. 2026-05-06
    listed $725,000 Active 1060-char remark

ⓘ 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
$1,507 · $126/mo
Projected year-2 tax
$6,880 · $573/mo
Expected delta
+$5,373/yr (+$448/mo · 356.5%)

ⓘ 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 · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$57,595
− Mortgage interest
−$40,611
− Property taxes
−$1,507
− Insurance
−$3,625
− Repairs & maintenance
−$4,608
− Management
−$4,608
− Depreciation
−$21,091
Taxable loss
−$18,455
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,429
After-tax cash flow
$-827/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
White Plains City School District
NCES district ID
3631260
Math proficiency
49% ▼ -6.00%
Reading proficiency
54% ▲ 2.00%
Median HH income
$78,366
Composite
46.72/100
National rank
#2397
State rank
#313 of 590 in NY

Livability — White Plains

Score
71/100
State rank
#410
US rank
#6801

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
White Plains, NY
City population
61,281
Population (ZIP)
19,201

Population outlook (Westchester County) Hauer SSP2

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

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Hispanic / Latino 35% White 34% Black 21% Two or more races 13% Asian 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 7% Dominican 3%
Common ancestry
Hispanic 3% Romanian 2% Lithuanian 1%
Foreign-born
33% · Canada, Jamaica, China
Languages at home
55% English-only · Spanish 31% Other Indo-European 8% French/Haitian/Cajun 2%

Political lean MEDSL · Westchester

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

Not yet ingested

Civics

Market trends

HPI YoY
▼ -101.72%
Current HPI
317.8177
Rent YoY
Metro
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-06 Listed $725,000 OneKey® MLS as Distributed by MLS Grid

Property tax history

-24.9%/yr

Latest (2025): $1,507 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…