106 Willett PlaceRooseveltNY11575
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 106 Willett Place, Roosevelt, NY, 11575 in Roosevelt. Priced at $417,000, it generates $4,200/mo in gross rent and $1,415/mo in net monthly cash flow, a 12.09% yield that comfortably supports the 2.24 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $16,984. Five-year appreciation: $115,209. Equity from principal paydown: $3,841/yr. Total projected cumulative return: $250,128.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.1% | 6.2% |
| Monthly Cash Flow | $1,415 | $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 | $4,200 |
| Total Monthly Debt Service | $2,619 |
| DSCR Ratio | 1.60x |
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.
Single Family
Built in 1954
5,759 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11575, Roosevelt, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,503 (100%) |
| Owner Occupied HU | 3,088 (68.6%) |
| Renter Occupied HU | 1,209 (26.8%) |
| Vacant Housing Units | 206 ( 4.6%) |
| Median Home Value | $540,165 |
| Average Home Value | $617,447 |
Housing Distribution
Address Breakdown
Residential
3,891
Single Family
3,832
Multi-Family
59
Businesses
255
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
Single Family
Built in 1954
5,759 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11575, Roosevelt, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,503 (100%) |
| Owner Occupied HU | 3,088 (68.6%) |
| Renter Occupied HU | 1,209 (26.8%) |
| Vacant Housing Units | 206 ( 4.6%) |
| Median Home Value | $540,165 |
| Average Home Value | $617,447 |
Housing Distribution
Address Breakdown
Residential
3,891
Single Family
3,832
Multi-Family
59
Businesses
255
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices