133 Rugby AveRochesterNY14619
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Rochester rentals match the income profile of 133 Rugby Ave, Rochester, NY, 14619. Listed at $125,000, gross rent is $2,370/mo and net cash flow is $1,535/mo, a 22.75% yield well above national averages. DSCR 4.22 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $34,535 by year five with $1,151/yr in annual principal reduction, projecting $146,527 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 22.8% | 6.2% |
| Monthly Cash Flow | $1,535 | $450 |
City averages based on Rochester market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,370 |
| Total Monthly Debt Service | $785 |
| DSCR Ratio | 3.02x |
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 1920
5,758 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14619, Rochester, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,089 (100%) |
| Owner Occupied HU | 2,806 (46.1%) |
| Renter Occupied HU | 2,781 (45.7%) |
| Vacant Housing Units | 502 ( 8.2%) |
| Median Home Value | $133,642 |
| Average Home Value | $237,774 |
Housing Distribution
Address Breakdown
Residential
5,426
Single Family
5,303
Multi-Family
123
Businesses
120
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 1920
5,758 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14619, Rochester, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,089 (100%) |
| Owner Occupied HU | 2,806 (46.1%) |
| Renter Occupied HU | 2,781 (45.7%) |
| Vacant Housing Units | 502 ( 8.2%) |
| Median Home Value | $133,642 |
| Average Home Value | $237,774 |
Housing Distribution
Address Breakdown
Residential
5,426
Single Family
5,303
Multi-Family
123
Businesses
120
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices