Rental Property Investment Analysis
Investment metrics for 292 N State Rd, Briarcliff Manor, NY 10510
zillow
Single Family Residence
📍 292 N State Rd, Briarcliff Manor, NY 10510
$705,000
🛏 3 bed
🚿 2 bath
📐 2,200 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-540
After all expenses
Cap Rate
5.31%
Below 6% threshold
Monthly Rent
$4,575/mo
Estimated
Total Expenses
$5,115/mo
All-in monthly
Cash-on-Cash
-4.00%
Low return
Annual Cash Flow
$-6,478
Per year
Break-Even Analysis
Break-Even Rent
$5,115 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major rail lines and parkways facilitates convenient commuting for high-income professionals seeking suburban lifestyle stability.
- ▸Access to expansive local parkland and riverfront green spaces significantly enhances the appeal of rental properties for residents.
- ▸Characterized by a quiet residential atmosphere, the area offers high-quality school districts that consistently attract long-term family tenants.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-540/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 292 N State Rd, Briarcliff Manor, NY 10510 is listed at $705,000 with 3 bed / 2 bath and 2,200 sq ft.
The estimated monthly rent is $4,575, generating a negative monthly cash flow of $-540 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.31% and the cash-on-cash return is -4.00%. This deal received a score of 18/100 (Grade F: High Risk Investment).
More analyzed properties in Briarcliff Manor
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