12035 County Route 123HendersonNY13650
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 Henderson at 12035 County Route 123, Henderson, NY, 13650 listed at $369,900 pairs $3,000/mo rent with a $1,810/mo payment to leave $530/mo cash flow. Total monthly income runs $3,000/mo, and annual cash flow reaches $6,364/yr on $122,622 cash to close. Return on cash invested measures 25.1% in year one, and rental yield registers 9.73% at a $369,900 basis. Equity gained on principal adds $2,387/yr, and annual property appreciation at 5% supports $102,197 by year five. Five-year ROI tracks 131.34% and total cumulative return in cash totals $161,050. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,000/mo property income relative to a $1,810/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1820
1.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13650, Henderson, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,292 (100%) |
| Owner Occupied HU | 414 (32.0%) |
| Renter Occupied HU | 85 ( 6.6%) |
| Vacant Housing Units | 793 (61.4%) |
| Median Home Value | $264,286 |
| Average Home Value | $319,396 |
Housing Distribution
Address Breakdown
Residential
605
Single Family
582
Multi-Family
23
Businesses
28
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices