CashFlowRE
Sign in Sign up
148 Sneden Pl W #148
C Composite 59.52
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 +24.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +7.7/10.0
  • ARV discount +5.4/15.0
  • Condition / age +4.0/5.0
  • Livability +3.4/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

148 Sneden Pl W #148 · Spring Valley, NY 10977
1 bd · 1.0 ba · 900 sqft · Condo · 33 Days on market
Built 1972 Good condition $139/sqft · at area comps Est $119k · at est. $627/mo HOA · 29% of rent ↓ 29% since listing

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

Listing remarks MLS

Discover comfort and convenience in this beautifully renovated 1 bed, 1 bath co-op at 148 Sneden Place W, Unit 148. Featuring an open floor plan, sleek granite countertops, and energy-efficient appliances, this home exudes style and functionality. The well-maintained property offers baseboard heating, multi-unit cooling, assigned parking, and access to community amenities — including a pool, playground, and park. Built in 1972, this garden-style unit combines classic charm with modern upgrades. Located in the East Ramapo school district, with Elmwood Elementary, Pomona Middle, and Spring Valley High nearby, it's ideal for commuters. Listed at $125,000 — move right in and start enjoying hassle-free living!

Key facts

  • $627 HOA
  • Garage
  • Community pool

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 $125k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $245 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 2.2% in Spring Valley — 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 67/100 on livability (#588 in NY) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety B+; Watch: employment D+, crime F, amenities F.
  • East Ramapo Central School District (Spring Valley) (suburban): math 22% / reading 34% proficiency, ranked #576 of 590 in NY (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 259 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 429 units permitted in Rockland County in 2024 (231 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Rockland County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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: HOA is 29% of rent.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.76%
Cap rate
8.64%
Cash-on-cash
8.40%
DSCR
1.37
GRM
4.7

CMA / ARV

ARV (median comp)
$119,358
List price
$125,000
Delta
4.73%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-3.2%
Equity multiple
0.88×
Total profit
$-4,239
Equity at exit
$18,638
10-year hold
IRR
6.8%
Equity multiple
1.52×
Total profit
$18,094
Equity at exit
$10,808

Cash invested: $35,000 (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 10977

Active inventory
259
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$2,197 high interval (Pro) →
Mortgage (P&I)
$656
Tax est. 1.5%
$156 /mo · $1,875/yr
Insurance
$52
HOA
$627
Vacancy / Maint / Mgmt
$461
Net cashflow
$245

Break-even live

Break-even rent $1,887
Max offer price $125,000
Occupancy floor 84%

Sensitivity live

Price -10% $331 -5% $288 +0% $245 +5% $202 +10% $159
Rent -10% $71 -5% $158 +0% $245 +5% $332 +10% $418
Rate -1.0pp $308 -0.5pp $277 base $245 +0.5pp $213 +1.0pp $180

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
$31,250
Closing costs
$3,750
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
68 Sneden Pl W Unit 68 Spring Valley, NY 1.0 1.0 800 $1,850 $2.31 22d 1 0.11mi
285 Sneden Pl W Unit 285 Spring Valley, NY 1.0 1.5 850 $2,650 $3.12 44d 1 0.18mi
15 Summit Ave Spring Valley, NY 1.0–2.0 1.0 800 $1,700 $2.12 44d 2 1.07mi
42 Monsey Blvd Ramapo, NY 1.0–2.0 1.0 620 $1,950 $3.15 2d 2 1.09mi
70 Chester Ln Nanuet, NY 1.0 1.0 949 $2,375 $2.50 44d 1 1.28mi
709 Kennedy Dr Spring Valley, NY 2.0 1.0 817 $2,500 $3.06 8d 1 1.42mi
715 Kennedy Dr Spring Valley, NY 2.0 2.0 1039 $2,650 $2.55 25d 1 1.43mi
127 Pipetown Hill Rd Nanuet, NY 2.0 2.5 1065 $2,750 $2.58 44d 1 1.49mi

HOA detail condo

Monthly dues
$627 · $7,524/yr
Likely covers
poolparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 7 events

  1. 2026-05-17
    status Pending 727-char remark
    Show marketing remark (727 chars)

    Discover comfort and convenience in this beautifully renovated 1 bed, 1 bath co-op at 148 Sneden Place W, Unit 148. Featuring an open floor plan, sleek granite countertops, and energy-efficient appliances, this home exudes style and functionality. The well-maintained property offers baseboard heating, multi-unit cooling, assigned parking, and access to community amenities — including a pool, playground, and park. Built in 1972, this garden-style unit combines classic charm with modern upgrades. Located in the East Ramapo school district, with Elmwood Elementary, Pomona Middle, and Spring Valley High nearby, it's ideal for commuters. Listed at $125,000 — move right in and start enjoying hassle-free living!

  2. 2026-04-08
    listed $125,000 Active 727-char remark
    Show marketing remark (727 chars)

    Discover comfort and convenience in this beautifully renovated 1 bed, 1 bath co-op at 148 Sneden Place W, Unit 148. Featuring an open floor plan, sleek granite countertops, and energy-efficient appliances, this home exudes style and functionality. The well-maintained property offers baseboard heating, multi-unit cooling, assigned parking, and access to community amenities — including a pool, playground, and park. Built in 1972, this garden-style unit combines classic charm with modern upgrades. Located in the East Ramapo school district, with Elmwood Elementary, Pomona Middle, and Spring Valley High nearby, it's ideal for commuters. Listed at $125,000 — move right in and start enjoying hassle-free living!

  3. 2026-03-01
    historical
  4. 2025-12-15
    price $145,000
  5. 2025-10-21
    price $155,000
  6. 2025-08-19
    listed $175,000 Active
  7. 2025-08-18
    historical

ⓘ 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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 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
$26,366
− Mortgage interest
−$7,002
− Property taxes
−$1,875
− Insurance
−$625
− Repairs & maintenance
−$2,109
− Management
−$2,109
− HOA
−$7,524
− Depreciation
−$3,636
Taxable income
$1,485
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$356
After-tax cash flow
$2,582/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 · 13 photos

Good 80/100 Cosmetic rehab

This well-maintained and recently renovated condo is move-in ready with modern updates and a good condition score.

Value-add opportunities

  • Both Painting the exterior — Enhances curb appeal and property value
  • Both Landscaping improvements — Enhances curb appeal and property value

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior — Enhances curb appeal and property value
  • Both Landscaping improvements — Enhances curb appeal and property value

ⓘ 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
East Ramapo Central School District (Spring Valley)
NCES district ID
3627810
Math proficiency
22% ▼ -10.00%
Reading proficiency
34% ▼ -2.00%
Median HH income
$61,547
Composite
25.6/100
National rank
#7418
State rank
#576 of 590 in NY

Livability — Spring Valley

Score
67/100
State rank
#588
US rank
#10623

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spring Valley, NY
City population
71,465
Population (ZIP)
71,465

Population outlook (Rockland County) Hauer SSP2

Today (2025)
339,642 people
By 2030
345,987 · +1.9%
By 2040
357,178 · +5.2%
By 2050
362,456 · +6.7%
By 2075
367,281 · +8.1%
By 2100
328,211 · -3.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 55% Hispanic / Latino 23% Black 16% Two or more races 5% Asian 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Dominican 2%
Common ancestry
Hispanic 7% Romanian 5% Italian 2%
Foreign-born
27% · Canada
Languages at home
31% English-only · German/W. Germanic 32% Spanish 21% French/Haitian/Cajun 10%

Political lean MEDSL · Rockland

2024 margin
R (+11.8) · D 44.1% · R 55.9%
2008→2024 swing
-17.7pp toward R · 2008: 5.9pp · 2024: -11.8pp
All cycles
2024: R+11.8 2020: D+1.7 2016: D+5.1 2012: D+6.6 2008: D+5.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -518.82%
Current HPI
378.2133
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

-28.6% since first listed
7 events — show timeline
  • 2026-05-17 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-04-08 Listed $125,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-03-01 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2025-12-15 Price Changed $145,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-10-21 Price Changed $155,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-08-19 Listed $175,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-08-18 Coming Soon OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…