143 Garth Rd Unit 5J · Eastchester, NY 10583

$249,000

1 bd · 1.0 ba · 850 sqft · Condo · 19 Days on market

Built 1929

---

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
• DSCR +10.0/10.0
• 1% rule +8.5/10.0
• ARV discount +7.5/15.0
• Schools +7.2/10.0
• Livability +3.9/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Welcome to The Colchester, the only Dog Friendly (up to 30 lbs) co-op on Garth Road! This renovated corner one bedroom has a new eat-in-kitchen and updated bathroom. The Eat-In-Kitchen has granite counters, custom cherry cabinets and stainless steel appliances. The oversized living room has hardwood floors and French doors leading to the spacious entry foyer. The large corner bedroom has covered hardwood floors. Other features include four closets, Eastern and Southern exposures and hardwood floors throughout. The Colchester has a private outdoor patio facing Garth Woods for residents to enjoy. Free permit parking on Garth Road. A short 5 minute walk to Scarsdale train/village and 30 min train ride to Grand Central Terminal. Eligible for Lake Isle park which features a par 70, 18 hole golf course, 8 tennis courts and 5 swimming pools including a 50 meter Olympic Pool with eight racing lanes. Maintenance only $767 after STAR of $128/month.

Key facts

• Eat in kitchen
• Updated residence
• Garage

Tags

• UPDATED RESIDENCE
• EAT IN KITCHEN
• PRIVATE OUTDOOR PATIO

Property features AI

Finance

• Other: Location described as between 3rd and 5th floors
• HOA & community: Association: Colchester Hall; Association amenities include elevator(s) and park; Association fee includes heat and hot water; Additional assessment through 12/31/2030 billed monthly

Exterior

• Parking: On-street parking available; Underground parking available; Parking fee assessed (monthly)
• Security: Building security
• Utilities: Con Edison electric service; Natural gas connected; Public sewer; Water connected; Sewer connected; Trash collection (public); Cable available
• Home design: Stock cooperative; Six-story building; Unit located on the 5th floor; Actual property condition
• Construction: Brick exterior
• Exterior features: Brick construction; Near public transit; Close to shops; Not waterfront; Park and sidewalks nearby

Interior

• Kitchen: Dishwasher; Gas range; Refrigerator
• Bedrooms: 3 total rooms (includes bedroom count context not specified); Unit entry on 5th level of a six-story building
• Flooring: Carpet; Hardwood
• Bathrooms: 1 full bathroom
• Heating & cooling: Wall/window air conditioning units; Heating by natural gas, oil, and steam
• Interior features: Crown molding; Eat-in kitchen; Elevator access; Granite counters; Walk-through kitchen; Building allows cats and dogs (size limits apply)
• Laundry & utility: Common area laundry

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $249k.

Deal economics

• At list price, monthly cash flow is $932 ($11k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $249k).
• Recommended offer: $245k (1.5% below list) — sets the bar for market timing.
• Cap rate 10.8% vs local median 4.2% in Eastchester — 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 78/100 on livability (#159 in NY, #2,451 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, commute A+, employment A+; Watch: amenities D-, cost of living F, health & safety D-.
• Eastchester Union Free School District (suburban): math 79% / reading 80% proficiency, ranked #42 of 590 in NY (top 7%) — strong family-tenant draw, lease renewals of 3-5y typical; only 2% free/reduced lunch — higher-income household profile.
• Zoned schools: Greenvale School (math 88% / reading 88%, grade A+, #64 of 2,108 statewide, top 3%, 508 students, 0% FRL); Eastchester Middle School (math 56% / reading 76%, grade A-, #118 of 729 statewide, top 16%, 694 students, 0% FRL); Eastchester Senior High School (math 100% / reading 84%, grade A+, #171 of 1,100 statewide, top 18%, 976 students, 0% FRL) — zoned schools at 0% FRL track the district average.
• Market conditions: 293 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 954 units permitted in Westchester County in 2024 (649 in 5+ unit buildings).
• This rent is only 16% of the median local income ($250k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 + 3.0% rent growth), your $70k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

• It's been on market 19 days — a 2% lower offer ($245k) is reasonable based on typical stale-listing flexibility.
• 6 sale attempts since 18y 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.

Risks & watch-outs

• Watch-outs: built in 1929 — 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 $245,265 (1.5% below list)

Questions for the listing agent

1. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. 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?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are A-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?
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: 1.35% ✓
• Cap rate: 10.78%
• Cash-on-cash: 16.04%
• DSCR: 1.71
• GRM: 6.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold

• IRR: 7.0%
• Equity multiple: 1.27×
• Total profit: $19,051
• Equity at exit: $37,127

10-year hold

• IRR: 16.3%
• Equity multiple: 2.34×
• Total profit: $93,217
• Equity at exit: $21,529

Cash invested: $69,720 (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.

Methodology + full state rankings →

ZIP-level market 10583

• Active inventory: 293
• Price-to-rent: 6.2×

Monthly cashflow live

• Estimated rent: $3,358 high
• Mortgage (P&I): −$1,306
• Tax est. 1.5%: −$311 /mo · $3,735/yr
• Insurance: −$104
• HOA: −$0
• Vacancy / Maint / Mgmt: −$705
• Net cashflow: $932

Break-even live

Break-even rent $2,178

Max offer price $249,000

Occupancy floor 67%

Sensitivity live

Price	-10% $1,104	-5% $1,018	+0% $932	+5% $846	+10% $760
Rent	-10% $667	-5% $799	+0% $932	+5% $1,064	+10% $1,197
Rate	-1.0pp $1,057	-0.5pp $995	base $932	+0.5pp $867	+1.0pp $802

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: $62,250
• Closing costs: $7,470
• Reserves months: —
• Total cash needed: —

Rent comps 9 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
10 Wright Pl Unit C4 Scarsdale, NY	1.0	1.0	700	$2,499	$3.57	26d	1	0.13mi
10 Wright Pl Unit A5 Scarsdale, NY	1.0	1.0	700	$2,550	$3.64	19d	1	0.13mi
10 Wright Pl Unit C6 Scarsdale, NY	1.0	1.0	650	$2,399	$3.69	26d	1	0.13mi
26 East Pkwy Unit 14A Scarsdale, NY	1.0	1.0	810	$3,500	$4.32	45d	1	0.34mi
69 Harney Rd Unit 6B Scarsdale, NY	1.0	1.0	725	$2,850	$3.93	45d	1	0.34mi
45 Popham Rd Unit 5L Scarsdale, NY	2.0	2.0	1041	$5,100	$4.90	9d	1	0.36mi
152 Summerfield St Unit 1 Left Scarsdale, NY	2.0	1.0	668	$2,850	$4.27	45d	1	0.62mi
7 Dunwoodie St Unit 1S Scarsdale, NY	1.0	1.0	542	$2,500	$4.61	45d	1	0.66mi
837 White Plains Rd Unit 3R Scarsdale, NY	2.0	1.0	950	$2,500	$2.63	9d	1	0.71mi

HOA detail condo

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

Listing history 12 events

1. 2026-06-21
   days on market $249,000 Active 19 DOM
2. 2026-06-18
   days on market $249,000 Active 16 DOM
3. 2026-06-17
   days on market $249,000 Active 15 DOM
4. 2026-06-16
   days on market $249,000 Active 14 DOM
5. 2026-06-15
   days on market $249,000 Active 13 DOM
6. 2026-06-13
   days on market $249,000 Active 11 DOM
7. 2026-06-09
   days on market $249,000 Active 7 DOM
8. 2026-06-08
   days on market $249,000 Active 6 DOM
9. 2026-06-07
   days on market $249,000 Active 5 DOM
10. 2026-06-04
    days on market $249,000 Active 2 DOM
11. 2026-06-03
    remarks 699-char remark
12. 2026-06-03
    listed $249,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥100°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 3 unhealthy d/yr today · 5 by 30 yrs out

Taxation est. · year 1

• Rental income: $40,293
• − Mortgage interest: −$13,948
• − Property taxes: −$3,735
• − Insurance: −$1,245
• − Repairs & maintenance: −$3,223
• − Management: −$3,223
• − Depreciation: −$7,244
• Taxable income: $7,675
• Est. tax owed @ 24.0%: −$1,842
• After-tax cash flow: $9,340/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: Eastchester Union Free School District
• NCES district ID: 3610080
• Math proficiency: 79% ▲ 1.00%
• Reading proficiency: 80% ▲ 9.00%
• Median HH income: $96,944
• Composite: 71.74/100
• National rank: #216
• State rank: #42 of 590 in NY

Livability — Eastchester

• Score: 78/100
• State rank: #159
• US rank: #2451

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Eastchester, NY
• County: Westchester County · 709,332 people
• City population: 10,274
• Metro: New York-Newark-Jersey City, NY-NJ-PA
• Population (ZIP): 40,207
• Household income: $250,001
• Rent vs Own: 15.2% rent · 84.8% own
• Severe rent burden: 560.0

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 0.55)
• Race & ethnicity: White 63% Asian 20% Hispanic / Latino 8% Two or more races 7% Black 3%
• Hispanic origin (detail): Puerto Rican 2% Dominican 2%
• Common ancestry: Scotch-Irish 6% Romanian 5% Italian 3%
• Foreign-born: 25% · Canada, China, South Korea
• Languages at home: 72% English-only · Other Indo-European 8% Chinese 6% Spanish 5%

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: ▼ -851.83%
• Current HPI: 283.4725
• Rent YoY: —
• 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

+31.7% since first listed

21 events — show timeline

• 2026-06-02 Listed $249,000 OneKey® MLS as Distributed by MLS Grid
• 2016-08-16 Sold (MLS) $218,000 HGMLS
• 2016-08-16 Price Changed $218,000 HGMLS
• 2016-08-16 Sold (MLS) $218,000 OneKey® MLS as Distributed by MLS Grid
• 2016-06-08 Contingent — HGMLS
• 2016-06-08 Price Changed $229,000 HGMLS
• 2016-05-17 Listed $229,000 HGMLS
• 2016-05-17 Listed $229,000 OneKey® MLS as Distributed by MLS Grid
• 2014-03-15 Price Changed $177,500 HGMLS
• 2014-03-15 Price Changed $183,000 HGMLS
• 2014-02-04 Sold (MLS) $183,000 OneKey® MLS as Distributed by MLS Grid
• 2014-02-04 Sold (MLS) $183,000 HGMLS
• 2014-01-30 Delisted — HGMLS
• 2013-12-02 Contingent — HGMLS
• 2013-12-02 Price Changed $188,000 HGMLS
• 2013-10-23 Listed $188,000 HGMLS
• 2013-10-23 Listed $188,000 OneKey® MLS as Distributed by MLS Grid
• 2008-12-30 Delisted — HGMLS
• 2008-12-30 Sold (MLS) $177,500 HGMLS
• 2008-11-25 Price Changed $189,000 HGMLS
• 2008-07-08 Listed $189,000 HGMLS