125 County Route 26aStuyvesantNY12173
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 Stuyvesant at 125 County Route 26a, Stuyvesant, NY, 12173 earns $25/mo cash flow from $1,778/mo rent with a $1,285/mo payment. Total monthly income totals $1,778/mo, and annual cash flow totals $299/yr on $87,019 capital. ROI tracks 20.25% on current figures, and rental yield reads 8.13% at a $262,500 purchase. Equity gained on principal adds $1,694/yr, and 5% annual appreciation supports $72,524 over five years. Five-year ROI reaches 105.31% and total cumulative return in cash sums $91,642. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,778/mo property income instead of your personal income.
Single Family
Built in 1900
2.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12173, Stuyvesant, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 926 (100%) |
| Owner Occupied HU | 648 (70.0%) |
| Renter Occupied HU | 166 (17.9%) |
| Vacant Housing Units | 112 (12.1%) |
| Median Home Value | $274,737 |
| Average Home Value | $345,008 |
Housing Distribution
Address Breakdown
Residential
699
Single Family
699
Multi-Family
0
Businesses
29
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Savannah Miceli • Century 21 Alliance-NP
Mls Name: HVCRMLS
Mls ID: #20244103