1129 County Route 8BrushtonNY12916
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.07% yield at 1129 County Route 8, Brushton, NY, 12916 in Brushton is solid, but the $585/mo payment compresses net cash flow to $115/mo at $130,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $35,917 by year five, and $1,197/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.68) without U.S. income documentation. Total projected return: $56,981.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.2% |
| Monthly Cash Flow | $115 | $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 | $983 |
| Total Monthly Debt Service | $816 |
| DSCR Ratio | 1.20x |
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 2001
18 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12916, Brushton, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,179 (100%) |
| Owner Occupied HU | 755 (64.0%) |
| Renter Occupied HU | 251 (21.3%) |
| Vacant Housing Units | 173 (14.7%) |
| Median Home Value | $163,117 |
| Average Home Value | $366,308 |
Housing Distribution
Address Breakdown
Residential
798
Single Family
781
Multi-Family
17
Businesses
30
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 2001
18 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12916, Brushton, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,179 (100%) |
| Owner Occupied HU | 755 (64.0%) |
| Renter Occupied HU | 251 (21.3%) |
| Vacant Housing Units | 173 (14.7%) |
| Median Home Value | $163,117 |
| Average Home Value | $366,308 |
Housing Distribution
Address Breakdown
Residential
798
Single Family
781
Multi-Family
17
Businesses
30
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Virginia McLaughlin • Red Door Realty & Associates
Mls Name: ACVMLS
Mls Provider:
Mls ID: #204169
Disclaimer: Listing data courtesy of the Internet Data Exchange (IDX) Program of the Adirondack Champlain Valley Multiple Listing Service. The information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Listing information deemed reliable but not guaranteed.