119 W Main StDrydenNY13053
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
Investment property for sale in Dryden at 119 W Main St, Dryden, NY, 13053 earns $1,034/mo cash flow from $2,776/mo rent with a $1,277/mo payment. Total monthly income totals $2,776/mo, and annual cash flow totals $12,403/yr on $86,522 capital. ROI tracks 34.24% on current figures, and rental yield reads 12.76% at a $261,000 purchase. Equity gained on principal adds $1,684/yr, and 5% annual appreciation supports $72,109 over five years. Five-year ROI reaches 180.38% and total cumulative return in cash sums $156,067. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,776/mo property income instead of your personal income.
Single Family
Built in 1962
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13053, Dryden, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,157 (100%) |
| Owner Occupied HU | 1,320 (61.2%) |
| Renter Occupied HU | 665 (30.8%) |
| Vacant Housing Units | 172 ( 8.0%) |
| Median Home Value | $263,750 |
| Average Home Value | $307,689 |
Housing Distribution
Address Breakdown
Residential
1,553
Single Family
1,418
Multi-Family
135
Businesses
141
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Leslie Patterson • Howard Hanna S Tier Inc
Mls Name: NYSAMLSs
Mls Provider:
Mls ID: #R1611670
Disclaimer: The data relating to real estate on this web site comes in part from the Internet Data Exchange (IDX) Program of the CNYIS, UNYREIS and WNYREIS. Real estate listings held by firms other than Zillow, Inc. are marked with the IDX logo and include the Listing Brokers Firm Name. Listing Data last updated at 2025-10-09 22:26:54 PDT. Disclaimer: All information deemed reliable but not guaranteed and should be independently verified. All properties are subject to prior sale, change or withdrawal. Neither the listing broker(s) nor Zillow, Inc. shall be responsible for any typographical errors, misinformation, misprints, and shall be held totally harmless. 2025 CNYIS, UNYREIS, WNYREIS. All rights reserved.