New Rochelle
Investment Analysis

New Rochelle, NY
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
48
Investment Score
Rent
Cap Rate (Est.)
1.6%
Gross Yield
2.6%
P/R Ratio
32.0x
YoY Growth
+7.5%
Median Home Price
$855,000
Average Rent (1BR)
$1,856/mo
Median Income
$128,199
Population
83,737

Investment Breakdown

4
Value Score
100
Growth Score
71
Safety Score
38
Afford Score

New Rochelle has a price-to-rent ratio of 32.0x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.6% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +7.5% shows strong appreciation momentum.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,856
Annual Gross $22,272

Est. Monthly Expenses

Property Tax (~1.5%) -$1,069
Insurance (~0.5%) -$356
Maintenance (~1%) -$713
Est. Net Cash Flow -$282/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ New Rochelle Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$895K2027$934Kโ–ฒ 4.4%2028$985Kโ–ฒ 10.0%20232024Now
$1M$704K
Current
$855K
2026
Projected
$934K
โ†‘ 4.4% by 2027
Projected
$985K
โ†‘ 10.0% by 2028
5yr CAGR:+7.2%
Confidence:High
Rยฒ:0.99
โ–ผ

For those evaluating the New Rochelle housing market forecast through 2028, the current data paints a picture of a market that is strong but stretched. With a median home price of $895,425 and a 5-year price change of 43.2%, appreciation has been robust, driven largely by its proximity to New York City and ongoing downtown revitalization efforts. However, the price-to-rent ratio sits at a steep 35.7x, which is nearly double the national average. This metric suggests that buying is significantly more expensive than renting on a monthly basis, a key affordability hurdle that will likely temper future appreciation. The market temperature of 60/100 indicates it is balanced but leaning toward sellers, supported by a brisk 35 days on market.

When asking will New Rochelle home prices drop, the answer appears nuanced. While the risk grade of A- signals a stable economic base, the high price-to-rent ratio and a "RENT" verdict point to potential price stabilization rather than a sharp decline. The local economy remains a key factor; continued job growth in adjacent Westchester County and the appeal of New Rochelle's transit-oriented developments could sustain demand, particularly for luxury condos. However, affordability constraints may push more buyers toward the rental market or adjacent, more affordable towns. For those looking at New Rochelle real estate New Rochelle 2027, the outlook is one of moderated growth.

Overall, the forecast for 2026-2028 suggests a cooling of the frantic pace seen over the last five years, where the 5-year CAGR was 7.3%. While a significant price correction seems unlikely given the low inventory and strong desirability, the unsustainable price-to-rent ratio implies that double-digit annual gains are probable. Expect price growth to align more closely with historical norms or wage increases, likely in the low-to-mid single digits. New Rochelle remains a desirable location with solid fundamentals, but the era of explosive appreciation may be giving way to a more sustainable, albeit slower, growth trajectory.

Projected Cap Rate (2027)
1.5%
5yr CAGR
+7.2%

Job Market

Unemployment 4.3%
National avg: 3.7%
Job Growth (YoY) +0.8%

Healthcare

80
Score
Excellent

Risk Factors

Overvalued Market

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 101.3%
Months Supply 3.1
Price Drops 17%
Gone in 2 Wks 18%

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for New Rochelle.

Total ROI
52%
on $171,000 invested
Annual ROI
8.8%
compounded
Total Return
$89,514
appreciation + cashflow
Mo. Cash Flow
-$4,833
year 1 estimate
Equity Growth Over 5 Years
Y1242kY2318kY3399kY4487kY5581k
Appreciation
$369,611
Cash Flow
-$280,097
Final Equity
$580,695

* Estimates based on 7.5% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for New Rochelle

Property

Purchase Price$855,000
Monthly Rent$1,856
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$4,253
Monthly Cash Flow
-$51,032/ year
-29.8%
Cash-on-Cash
0.1%
Cap Rate

Monthly Breakdown

+ Rental Income$1,856
โˆ’ Mortgage (P&I)$4,323
โˆ’ Property Tax$855
โˆ’ Insurance$125
โˆ’ Maintenance$713
โˆ’ Vacancy Loss$93
= Net Cash Flow-$4,253

Investment Summary

Down Payment
$171,000
Loan Amount
$684,000
Total Monthly Expenses
$6,109
Gross Yield
2.6%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026