Rental Property Investment Analysis
Investment metrics for 352 N State Rd Unit 2H, Ossining, NY 10510
redfin
Condo (co-op)
📍 352 N State Rd Unit 2H, Ossining, NY 10510
$220,000
🛏 2 bed
🚿 1 bath
📐 950 sqft
72
/ 100
Deal Score
B
Strong Investment
Grade B · 72/100
Monthly Cash Flow
+$202
After all expenses
Cap Rate
7.33%
Strong yield
Monthly Rent
$1,925/mo
Estimated
Total Expenses
$1,723/mo
All-in monthly
Cash-on-Cash
4.79%
Low return
Annual Cash Flow
$2,423
Per year
Break-Even Analysis
Break-Even Rent
$1,723 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a solid rental investment (72/100). The 7.33% cap rate and modest positive monthly cash flow of +$202/mo indicate a reasonable return relative to risk.
Analysis Summary
This Condo (co-op) at 352 N State Rd Unit 2H, Ossining, NY 10510 is listed at $220,000 with 2 bed / 1 bath and 950 sq ft.
The estimated monthly rent is $1,925, generating a modest positive monthly cash flow of +$202 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.33% and the cash-on-cash return is 4.79%. This deal received a score of 72/100 (Grade B: Strong 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