CashFlowRE
Sign in Sign up
150 Overlook Ave Unit 7B
F Composite 28.27
Why this score? — see what drove the F 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).

  • 1% rule +8.0/10.0
  • Cash flow +5.3/30.0
  • Livability +4.0/5.0
  • Schools +3.5/10.0
  • ARV discount +2.5/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$169,000

150 Overlook Ave Unit 7B · Peekskill, NY 10566
1 bd · 1.0 ba · 700 sqft · Condo · 28 Days on market
Built 1975 $241/sqft · 11% above area Est $152k · 11% over

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

Listing remarks MLS

Welcome to the River House. Location, Location, Location! One of Peekskill's premier CoOp buildings. Turn-Key nothing to do except unpack your bags and make it your home. 1 bedroom, 1 bath with majestic sunset views from the balcony and bedroom. Prepare gourmet meals in your kitchen with stainless steel appliances. Enjoy fabulous restaurants, shops and all that the revitalized downtown area has to offer. Conveniently located close to Metro North Railroad for easy commute into NYC. Community pool, tennis courts, playground and BBQ area. Your own mini resort. Laundry room on the same floor and on-site Super for your convenience. Book your appointment today! Additional Information: HeatingFuel:Oil Above Ground,

Key facts

  • Community pool
  • Private balcony
  • Tennis courts

Tags

PRIVATE BALCONYSTAINLESS STEEL APPLIANCESCOMMUNITY POOLTENNIS COURTSPLAYGROUNDBBQ AREA

Property features AI

Finance

  • Other: Community features: park, playground, pool, sidewalks, tennis court(s)
  • HOA & community: Association: Ferrara Management; Association amenities include elevator(s), landscaping, maintenance, park, parking, playground, pool, tennis court(s) and trash; Association fee includes sewer

Exterior

  • Parking: Assigned parking; 2 parking spaces
  • Utilities: Public sewer; Cable connected; Phone connected
  • Home design: Stock cooperative; One level; Located on the 6th floor or higher
  • Construction: Stucco construction; Actual property condition
  • Exterior features: Outdoor space; Community in-ground outdoor pool; Pool/Spa; No waterfront

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Bedrooms: Located on entry level 7
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating; Hot water heating; Oil heating; Wall/window air conditioning unit(s)
  • Interior features: Elevator; Walk-in closet(s); No dogs allowed
  • Laundry & utility: Laundry room; In-hall laundry; Multiple laundry locations

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 $169k.

Deal economics

  • At list price, monthly cash flow is $-378 ($-5k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Recommended offer: $166k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 79/100 on livability (#132 in NY, #2,121 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety A+, crime A-; Watch: amenities F, cost of living F.
  • Peekskill City School District (suburban): math 37% / reading 36% proficiency, ranked #670 of 755 in NY (top 89%) — 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: Hillcrest School (math 24% / reading 37%, grade F, #1,684 of 2,108 statewide, top 80%, 560 students, 61% FRL); Peekskill Middle School (math 75% / reading 70%, grade A, #75 of 729 statewide, top 10%, 794 students, 63% FRL); Peekskill High School (math 79% / reading 44%, grade B-, #841 of 1,100 statewide, top 76%, 1,017 students, 60% FRL) — zoned schools at 61% FRL track the district average.
  • Zoned-school proficiency averages 55% at this address vs 36% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Peekskill City School District average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents flat; 117 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 31% of the median local income ($86k/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 $1k of loan paydown is wiped out by about $5k 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 28 days — a 2% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 26y 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 $125k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 43% 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 $166,465 (1.5% 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. Built in 1975 — 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. 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?
  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
1.30%
Cap rate
3.61%
Cash-on-cash
-9.59%
DSCR
0.57
GRM
6.4

CMA / ARV

ARV (median comp)
$152,149
List price
$169,000
Delta
11.08%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.12% rent growth · sell at horizon

5-year hold
IRR
-40.1%
Equity multiple
-0.21×
Total profit
$-57,054
Equity at exit
$25,198
10-year hold
IRR
Equity multiple
-1.16×
Total profit
$-102,231
Equity at exit
$14,612

Cash invested: $47,320 (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 10566

Home prices YoY
-23.9%
Rents YoY
0.1%
Active inventory
117
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$2,205 high interval (Pro) →
Mortgage (P&I)
$886
Tax est. 1.5%
$211 /mo · $2,535/yr
Insurance
$70
HOA est. from 1 same-building comp
$952
Vacancy / Maint / Mgmt
$463
Net cashflow
$-378

Break-even live

Break-even rent $2,683
Max offer price $114,299
Occupancy floor

Sensitivity live

Price -10% $-261 -5% $-320 +0% $-378 +5% $-436 +10% $-495
Rent -10% $-552 -5% $-465 +0% $-378 +5% $-291 +10% $-204
Rate -1.0pp $-293 -0.5pp $-335 base $-378 +0.5pp $-422 +1.0pp $-466

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
$42,250
Closing costs
$5,070
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
119 High St Unit 3 Peekskill, NY 1.0 1.0 582 $1,975 $3.39 16d 1 0.22mi
8 N James St Unit D Peekskill, NY 1.0 1.0 750 $2,250 $3.00 45d 1 0.35mi
1108 Brown St Peekskill, NY 3.0 1.0–2.0 852 $2,574 $3.02 0d 5 0.42mi
300 Highland Ave Unit 7 Peekskill, NY 1.0 1.0 660 $2,200 $3.33 20d 1 0.43mi
5307 Villa At the Woods Peekskill, NY 1.0 1.0 550 $2,000 $3.64 45d 1 0.54mi
209 S Division St Unit C Peekskill, NY 2.0 1.0 720 $2,200 $3.06 22d 1 0.59mi
2 Lakeview Dr Peekskill, NY 1.0–2.0 1.0–1.5 875 $2,299 $2.63 0d 3 0.78mi
207 Chateau Rive #207 Peekskill, NY 1.0 1.0 600 $2,295 $3.83 20d 1 1.05mi
305 Chateau Rive Peekskill, NY 1.0 1.5 600 $2,295 $3.83 0d 1 1.06mi
403 Chateau Rive Unit 403 Peekskill, NY 1.0 1.0 500 $2,295 $4.59 45d 1 1.08mi
304 Chateau Rive Unit 304 Peekskill, NY 1.0 1.5 700 $2,600 $3.71 0d 1 1.10mi

HOA detail condo

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

Listing history 25 events

  1. 2026-06-13
    statusdays on market $169,000 Pending 28 DOM
  2. 2026-06-09
    days on market $169,000 Active 27 DOM
  3. 2026-06-08
    days on market $169,000 Active 26 DOM
  4. 2026-06-07
    days on market $169,000 Active 25 DOM
  5. 2026-06-04
    days on market $169,000 Active 22 DOM
  6. 2026-06-03
    days on market $169,000 Active 21 DOM
  7. 2026-06-02
    days on market $169,000 Active 20 DOM
  8. 2026-06-01
    days on market $169,000 Active 19 DOM
  9. 2026-05-31
    days on market $169,000 Active 18 DOM
  10. 2026-05-13
    listed $169,000 Active 1441-char remark
  11. 2020-11-23
    soldstatus $125,000 Closed 762-char remark
    Show marketing remark (762 chars)

    Welcome to the River House. Location, Location, Location! One of Peekskill's premier CoOp buildings. Turn-Key nothing to do except unpack your bags and make it your home. 1 bedroom, 1 bath with majestic sunset views from the balcony and bedroom. Prepare gourmet meals in your kitchen with stainless steel appliances. Enjoy fabulous restaurants, shops and all that the revitalized downtown area has to offer. Conveniently located close to Metro North Railroad for easy commute into NYC. Community pool, tennis courts, playground and BBQ area. Your own mini resort. Laundry room on the same floor and on-site Super for your convenience. Book your appointment today! Additional Information: HeatingFuel:Oil Above Ground,

  12. 2020-08-03
    price $125,000 762-char remark
    Show marketing remark (762 chars)

    Welcome to the River House. Location, Location, Location! One of Peekskill's premier CoOp buildings. Turn-Key nothing to do except unpack your bags and make it your home. 1 bedroom, 1 bath with majestic sunset views from the balcony and bedroom. Prepare gourmet meals in your kitchen with stainless steel appliances. Enjoy fabulous restaurants, shops and all that the revitalized downtown area has to offer. Conveniently located close to Metro North Railroad for easy commute into NYC. Community pool, tennis courts, playground and BBQ area. Your own mini resort. Laundry room on the same floor and on-site Super for your convenience. Book your appointment today! Additional Information: HeatingFuel:Oil Above Ground,

  13. 2020-07-08
    listed $130,000 Active 762-char remark
    Show marketing remark (762 chars)

    Welcome to the River House. Location, Location, Location! One of Peekskill's premier CoOp buildings. Turn-Key nothing to do except unpack your bags and make it your home. 1 bedroom, 1 bath with majestic sunset views from the balcony and bedroom. Prepare gourmet meals in your kitchen with stainless steel appliances. Enjoy fabulous restaurants, shops and all that the revitalized downtown area has to offer. Conveniently located close to Metro North Railroad for easy commute into NYC. Community pool, tennis courts, playground and BBQ area. Your own mini resort. Laundry room on the same floor and on-site Super for your convenience. Book your appointment today! Additional Information: HeatingFuel:Oil Above Ground,

  14. 2018-04-05
    soldstatus $110,000 Sold
    Show marketing remark (556 chars)

    Lovely 1 bedroom coop with gorgeous views and magnificent sunsets from the balcony and bedroom. Stainless appliances and updated bath. Conveniently located close to Metro North Railroad, shops and school. Enjoy the community pool, tennis courts, playground and BBQ areas. Beautifully maintained complex. Laundry room on the same floor only a few doors away. Requires 20% down and minimum income of $55,000 for mortgage purchase with a minimum credit score of 700. Maintenance fee with STAR is $606.38. Additional Information: HeatingFuel:Oil Above Ground,

  15. 2018-01-05
    historical Pending
    Show marketing remark (556 chars)

    Lovely 1 bedroom coop with gorgeous views and magnificent sunsets from the balcony and bedroom. Stainless appliances and updated bath. Conveniently located close to Metro North Railroad, shops and school. Enjoy the community pool, tennis courts, playground and BBQ areas. Beautifully maintained complex. Laundry room on the same floor only a few doors away. Requires 20% down and minimum income of $55,000 for mortgage purchase with a minimum credit score of 700. Maintenance fee with STAR is $606.38. Additional Information: HeatingFuel:Oil Above Ground,

  16. 2017-11-28
    listed $115,000 Active
    Show marketing remark (556 chars)

    Lovely 1 bedroom coop with gorgeous views and magnificent sunsets from the balcony and bedroom. Stainless appliances and updated bath. Conveniently located close to Metro North Railroad, shops and school. Enjoy the community pool, tennis courts, playground and BBQ areas. Beautifully maintained complex. Laundry room on the same floor only a few doors away. Requires 20% down and minimum income of $55,000 for mortgage purchase with a minimum credit score of 700. Maintenance fee with STAR is $606.38. Additional Information: HeatingFuel:Oil Above Ground,

  17. 2014-03-15
    price $135,000
  18. 2007-10-01
    soldstatus $135,000
  19. 2007-10-01
    historical
  20. 2007-07-09
    price $139,900
  21. 2006-10-26
    listed $139,900
  22. 2001-03-01
    soldstatus $64,000
  23. 2000-12-29
    historical
  24. 2000-12-29
    price $64,900
  25. 2000-08-07
    listed $64,000

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$26,459
− Mortgage interest
−$9,467
− Property taxes
−$2,535
− Insurance
−$845
− Repairs & maintenance
−$2,117
− Management
−$2,117
− HOA
−$11,424
− Depreciation
−$4,916
Taxable loss
−$6,961
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,671
After-tax cash flow
$-2,866/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
Peekskill City School District
NCES district ID
3622650
Math proficiency
37% ▲ 4.00%
Reading proficiency
36% ▲ 4.00%
Median HH income
$54,563
Composite
34.6/100
National rank
#10089
State rank
#670 of 755 in NY

Livability — Peekskill

Score
79/100
State rank
#132
US rank
#2121

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Peekskill, NY
County
Westchester County · 709,332 people
City population
25,625
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
25,625
Household income
$85,954
Rent vs Own
40.6% rent · 59.4% own
Severe rent burden
1507.0

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 46% White 32% Black 17% Two or more races 14% Native American 2% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 10% Cuban 3% Dominican 4%
Common ancestry
Romanian 2% Lithuanian 1% Slovak 1%
Foreign-born
27% · Canada
Languages at home
57% English-only · Spanish 37% Other Indo-European 2% French/Haitian/Cajun 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
▼ -96.67%
Current HPI
307.944
Rent YoY
▲ 0.12%
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

+164.1% since first listed
17 events — show timeline
  • 2026-06-10 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-05-13 Listed $169,000 OneKey® MLS as Distributed by MLS Grid
  • 2020-11-23 Sold (MLS) $125,000 OneKey® MLS as Distributed by MLS Grid
  • 2020-08-03 Price Changed $125,000 OneKey® MLS as Distributed by MLS Grid
  • 2020-07-08 Listed $130,000 OneKey® MLS as Distributed by MLS Grid
  • 2018-04-05 Sold (MLS) $110,000 OneKey® MLS as Distributed by MLS Grid
  • 2018-01-05 Contingent OneKey® MLS as Distributed by MLS Grid
  • 2017-11-28 Listed $115,000 OneKey® MLS as Distributed by MLS Grid
  • 2014-03-15 Price Changed $135,000 HGMLS
  • 2007-10-01 Delisted HGMLS
  • 2007-10-01 Sold (MLS) $135,000 HGMLS
  • 2007-07-09 Price Changed $139,900 HGMLS
  • 2006-10-26 Listed $139,900 HGMLS
  • 2001-03-01 Sold (MLS) $64,000 HGMLS
  • 2000-12-29 Price Changed $64,900 HGMLS
  • 2000-12-29 Delisted HGMLS
  • 2000-08-07 Listed $64,000 HGMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…