Rental Property Investment Analysis
Investment metrics for 36 Revolutionary Road, Briarcliff Manor, NY 10510
zillow
Single Family Residence
📍 36 Revolutionary Road, Briarcliff Manor, NY 10510
$3,300,000
🛏 5 bed
🚿 7 bath
📐 7,931 sqft
0
/ 100
Deal Score
F
High Risk Investment
Grade F · 0/100
Monthly Cash Flow
$-8,847
After all expenses
Cap Rate
3.17%
Below 6% threshold
Monthly Rent
$23,100/mo
Estimated
Total Expenses
$31,947/mo
All-in monthly
Cash-on-Cash
-13.99%
Low return
Annual Cash Flow
$-106,170
Per year
Break-Even Analysis
Break-Even Rent
$31,947 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Scenic Hudson River views and expansive green spaces appeal to tenants prioritizing high-quality suburban living and quiet residential environments.
- ▸The area offers convenient access to major commuter rail hubs providing streamlined transit for professionals working in New York City.
- ▸Established residential neighborhoods with top-tier school district reputations consistently attract stable, long-term renters seeking high-value suburban housing options.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (0/100) with a negative cash flow of $-8,847/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 36 Revolutionary Road, Briarcliff Manor, NY 10510 is listed at $3,300,000 with 5 bed / 7 bath and 7,931 sq ft.
The estimated monthly rent is $23,100, generating a negative monthly cash flow of $-8,847 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 3.17% and the cash-on-cash return is -13.99%. 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