136 Willowbrook RdSurpriseNY12176
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
Rental property for sale in Surprise at 136 Willowbrook Rd, Surprise, NY, 12176 priced at $399,900 converts $5,039/mo rent into $2,369/mo cash flow after a $1,957/mo obligation. Total monthly income equals $5,039/mo, and annual cash flow totals $28,426/yr on $132,567 invested. Return on cash invested prints 41.35% in year one, and rental yield reads 15.12% against a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation compiles into $110,485 by year five. Five-year ROI reaches 218.46% and total cumulative return in cash sums $289,604. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,039/mo property income covering a $1,957/mo payment, not borrower’s personal income.
Single Family
Built in 1963
5.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12176, Surprise, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 111 (100%) |
| Owner Occupied HU | 73 (65.8%) |
| Renter Occupied HU | 7 ( 6.3%) |
| Vacant Housing Units | 31 (27.9%) |
| Median Home Value | $225,000 |
| Average Home Value | $270,616 |
Housing Distribution
Address Breakdown
Residential
112
Single Family
112
Multi-Family
0
Businesses
1
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Theodore Banta III • RVW Select Properties
Mls Name: Columbia Greene Northern Dutchess MLS
Mls Provider:
Mls ID: #153130
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.