Rental Property Investment Analysis
Investment metrics for 11 Muir Pl, New Rochelle, NY 10801
zillow
Single Family Residence
📍 11 Muir Pl, New Rochelle, NY 10801
$849,000
🛏 3 bed
🚿 2 bath
📐 1,310 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-796
After all expenses
Cap Rate
5.10%
Below 6% threshold
Monthly Rent
$5,943/mo
Estimated
Total Expenses
$6,739/mo
All-in monthly
Cash-on-Cash
-4.89%
Low return
Annual Cash Flow
$-9,547
Per year
Break-Even Analysis
Break-Even Rent
$6,739 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High-frequency commuter transit links to major employment hubs provide a significant competitive advantage for attracting professional tenant demographics.
- ▸The ongoing revitalization of the urban core creates a vibrant district characterized by extensive dining, entertainment, and modern residential offerings.
- ▸Expansive waterfront access and numerous public parks enhance the quality of life, supporting strong long-term demand for local rental properties.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-796/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 11 Muir Pl, New Rochelle, NY 10801 is listed at $849,000 with 3 bed / 2 bath and 1,310 sq ft.
The estimated monthly rent is $5,943, generating a negative monthly cash flow of $-796 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.10% and the cash-on-cash return is -4.89%. This deal received a score of 18/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk