122 Beechwood AveLiverpoolNY13088
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 122 Beechwood Ave, Liverpool, NY, 13088 in Liverpool. Priced at $175,000, it generates $1,833/mo in gross rent and $664/mo in net monthly cash flow, a 12.57% yield that comfortably supports the 2.33 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,973. Five-year appreciation: $48,349. Equity from principal paydown: $1,612/yr. Total projected cumulative return: $109,473.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.6% | 6.2% |
| Monthly Cash Flow | $664 | $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 | $1,833 |
| Total Monthly Debt Service | $1,099 |
| DSCR Ratio | 1.67x |
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.
Multi Family
Built in 1920
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13088, Liverpool, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,238 (100%) |
| Owner Occupied HU | 6,157 (54.8%) |
| Renter Occupied HU | 4,443 (39.5%) |
| Vacant Housing Units | 638 ( 5.7%) |
| Median Home Value | $198,089 |
| Average Home Value | $255,171 |
Housing Distribution
Address Breakdown
Residential
10,827
Single Family
7,409
Multi-Family
3,418
Businesses
795
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
Multi Family
Built in 1920
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13088, Liverpool, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,238 (100%) |
| Owner Occupied HU | 6,157 (54.8%) |
| Renter Occupied HU | 4,443 (39.5%) |
| Vacant Housing Units | 638 ( 5.7%) |
| Median Home Value | $198,089 |
| Average Home Value | $255,171 |
Housing Distribution
Address Breakdown
Residential
10,827
Single Family
7,409
Multi-Family
3,418
Businesses
795
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices