1131 Lewiston RdBasomNY14013
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1131 Lewiston Rd, Basom, NY, 14013 in Basom speaks for itself: 31.97% gross on a $100,000 price, generating $2,664/mo in rent and $1,996/mo in net income after the $450/mo debt service. DSCR 5.92, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $23,955 stacks alongside $27,628 in projected five-year appreciation and $921/yr in principal reduction. Projected total cumulative return: $166,589.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 32% | 6.2% |
| Monthly Cash Flow | $1,996 | $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 | $2,664 |
| Total Monthly Debt Service | $628 |
| DSCR Ratio | 4.24x |
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 1900
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14013, Basom, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 559 (100%) |
| Owner Occupied HU | 440 (78.7%) |
| Renter Occupied HU | 84 (15.0%) |
| Vacant Housing Units | 35 ( 6.3%) |
| Median Home Value | $163,125 |
| Average Home Value | $215,342 |
Housing Distribution
Address Breakdown
Residential
615
Single Family
615
Multi-Family
0
Businesses
42
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 1900
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14013, Basom, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 559 (100%) |
| Owner Occupied HU | 440 (78.7%) |
| Renter Occupied HU | 84 (15.0%) |
| Vacant Housing Units | 35 ( 6.3%) |
| Median Home Value | $163,125 |
| Average Home Value | $215,342 |
Housing Distribution
Address Breakdown
Residential
615
Single Family
615
Multi-Family
0
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices