0 Fog Hill RdAusterlitzNY12017
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 0 Fog Hill Rd, Austerlitz, NY, 12017 in Austerlitz. Priced at $104,000, it generates $2,310/mo in gross rent and $1,616/mo in net monthly cash flow, a 26.65% yield that comfortably supports the 4.94 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $19,386. Five-year appreciation: $28,733. Equity from principal paydown: $958/yr. Total projected cumulative return: $143,627.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 26.7% | 6.2% |
| Monthly Cash Flow | $1,616 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,310 |
| Total Monthly Debt Service | $653 |
| DSCR Ratio | 3.54x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Lot
Built in N/A
14.87 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12017, Austerlitz, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 297 (100%) |
| Owner Occupied HU | 149 (50.2%) |
| Renter Occupied HU | 17 ( 5.7%) |
| Vacant Housing Units | 131 (44.1%) |
| Median Home Value | $468,919 |
| Average Home Value | $575,419 |
Housing Distribution
Address Breakdown
Residential
101
Single Family
101
Multi-Family
0
Businesses
6
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Lot
Built in N/A
14.87 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12017, Austerlitz, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 297 (100%) |
| Owner Occupied HU | 149 (50.2%) |
| Renter Occupied HU | 17 ( 5.7%) |
| Vacant Housing Units | 131 (44.1%) |
| Median Home Value | $468,919 |
| Average Home Value | $575,419 |
Housing Distribution
Address Breakdown
Residential
101
Single Family
101
Multi-Family
0
Businesses
6
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices