Rental Property Investment Analysis
Investment metrics for 85 Kensington Lane Yorktown Heights NY 10598
zillow
📍 85 Kensington Lane Yorktown Heights NY 10598
$300,000
3
/ 100
Deal Score
F
High Risk Investment
Grade F · 3/100
Monthly Cash Flow
$-550
After all expenses
Cap Rate
4.19%
Below 6% threshold
Monthly Rent
$2,100/mo
Estimated
Total Expenses
$2,650/mo
All-in monthly
Cash-on-Cash
-9.56%
Low return
Annual Cash Flow
$-6,597
Per year
Break-Even Analysis
Break-Even Rent
$2,650 / 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 (3/100) with a negative cash flow of $-550/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This property at 85 Kensington Lane Yorktown Heights NY 10598 is listed at $300,000.
The estimated monthly rent is $2,100, generating a negative monthly cash flow of $-550 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.19% and the cash-on-cash return is -9.56%. This deal received a score of 3/100 (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