1099 W Hill RdEast WorcesterNY12064
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
Rental property for sale in East Worcester at 1099 W Hill Rd, East Worcester, NY, 12064 generates $1,973/mo in rent and, after a $979/mo payment, leaves $637/mo in cash flow. Total monthly income is $1,973/mo, and annual cash flow is $7,648/yr on $66,300 invested. Return on cash invested sits at 31.44% in year one, and rental yield is 11.84% on a $199,999 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation builds toward $55,256 over five years. Five-year ROI reaches 165.41% and total cumulative return in cash sums $109,664. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,973/mo property income rather than buyer’s personal income.
Manufactured
Built in 1989
7.95 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12064, East Worcester, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 248 (100%) |
| Owner Occupied HU | 129 (52.0%) |
| Renter Occupied HU | 46 (18.5%) |
| Vacant Housing Units | 73 (29.4%) |
| Median Home Value | $175,893 |
| Average Home Value | $237,694 |
Housing Distribution
Address Breakdown
Residential
157
Single Family
157
Multi-Family
0
Businesses
15
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tammy Silvestri-putnam • BETTER SPACES REALTY
Mls Name: NY State MLS
Mls ID: #11605037