Rental Property Investment Analysis
Investment metrics for 25 S Riverside Ave Unit 108, Croton-On-Hudson, NY 10520
redfin
Condo
📍 25 S Riverside Ave Unit 108, Croton-On-Hudson, NY 10520
$1,050,000
🛏 2 bed
🚿 2 bath
📐 1,410 sqft
0
/ 100
Deal Score
F
High Risk Investment
Grade F · 0/100
Monthly Cash Flow
$-1,365
After all expenses
Cap Rate
4.83%
Below 6% threshold
Monthly Rent
$7,350/mo
Estimated
Total Expenses
$8,715/mo
All-in monthly
Cash-on-Cash
-6.78%
Low return
Annual Cash Flow
$-16,377
Per year
Break-Even Analysis
Break-Even Rent
$8,715 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (0/100) with a negative cash flow of $-1,365/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condo at 25 S Riverside Ave Unit 108, Croton-On-Hudson, NY 10520 is listed at $1,050,000 with 2 bed / 2 bath and 1,410 sq ft.
The estimated monthly rent is $7,350, generating a negative monthly cash flow of $-1,365 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.83% and the cash-on-cash return is -6.78%. This deal received a score of 0/100 (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