105 Independence StRochesterNY14611
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 105 Independence St, Rochester, NY, 14611 in Rochester. Priced at $125,000, it generates $1,667/mo in gross rent and $832/mo in net monthly cash flow, a 16% yield that comfortably supports the 2.97 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $9,985. Five-year appreciation: $34,535. Equity from principal paydown: $1,151/yr. Total projected cumulative return: $101,275.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 16% | 6.2% |
| Monthly Cash Flow | $832 | $450 |
City averages based on Rochester market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,667 |
| Total Monthly Debt Service | $785 |
| DSCR Ratio | 2.12x |
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.
Multi Family
Built in 1910
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14611, Rochester, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,781 (100%) |
| Owner Occupied HU | 2,101 (27.0%) |
| Renter Occupied HU | 4,941 (63.5%) |
| Vacant Housing Units | 739 ( 9.5%) |
| Median Home Value | $75,769 |
| Average Home Value | $178,450 |
Housing Distribution
Address Breakdown
Residential
6,855
Single Family
5,833
Multi-Family
1,022
Businesses
559
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
Multi Family
Built in 1910
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14611, Rochester, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,781 (100%) |
| Owner Occupied HU | 2,101 (27.0%) |
| Renter Occupied HU | 4,941 (63.5%) |
| Vacant Housing Units | 739 ( 9.5%) |
| Median Home Value | $75,769 |
| Average Home Value | $178,450 |
Housing Distribution
Address Breakdown
Residential
6,855
Single Family
5,833
Multi-Family
1,022
Businesses
559
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices