103 Willow AvenueCornwallNY12518
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 Cornwall at 103 Willow Avenue, Cornwall, NY, 12518 with 5% annual appreciation on a $540,000 basis while $3,970/mo rent supports operations. Total monthly income totals $3,970/mo and a $2,643/mo payment preserves $364/mo for cash returns. Annual cash flow comes to $4,368/yr on $177,660 deployed, and return on cash invested reaches 22.52% in year one. Equity gained on principal adds $3,485/yr, and five-year appreciation sums $149,192 alongside rental yield of 8.82%. Five-year ROI measures 117.45% and total cumulative return in cash totals $208,658.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,970/mo property income versus a $2,643/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1901
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12518, Cornwall, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,731 (100%) |
| Owner Occupied HU | 1,695 (62.1%) |
| Renter Occupied HU | 885 (32.4%) |
| Vacant Housing Units | 151 ( 5.5%) |
| Median Home Value | $482,821 |
| Average Home Value | $545,888 |
Housing Distribution
Address Breakdown
Residential
2,296
Single Family
1,997
Multi-Family
299
Businesses
266
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices