1 Heritage Drive #1 HHarrimanNY10926
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
Investment Highlights
Investment property for sale in Harriman at 1 Heritage Drive #1 H, Harriman, NY, 10926 earns $830/mo cash flow from $2,760/mo rent with a $1,415/mo payment. Total monthly income totals $2,760/mo, and annual cash flow totals $9,955/yr on $95,804 capital. ROI tracks 30.3% on current figures, and rental yield reads 11.46% at a $289,000 purchase. Equity gained on principal adds $1,865/yr, and 5% annual appreciation supports $79,845 over five years. Five-year ROI reaches 159.23% and total cumulative return in cash sums $152,546. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,760/mo property income instead of your personal income.
Condo
Built in 1975
436 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10926, Harriman, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,595 (100%) |
| Owner Occupied HU | 936 (58.7%) |
| Renter Occupied HU | 583 (36.6%) |
| Vacant Housing Units | 76 ( 4.8%) |
| Median Home Value | $480,000 |
| Average Home Value | $510,371 |
Housing Distribution
Address Breakdown
Residential
1,365
Single Family
1,365
Multi-Family
0
Businesses
261
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices