13961 Park AveWaterportNY14571
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow13961 Park Ave, Waterport, NY, 14571 in Waterport earns its strong cash-flow label: 28.89% yield, $3,608/mo rent, $2,607/mo net income, DSCR 5.35. The $149,900 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $41,415 by year five. Combined with $1,381/yr in principal paydown, total projected return reaches $224,927.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 28.9% | 6.2% |
| Monthly Cash Flow | $2,607 | $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 | $3,608 |
| Total Monthly Debt Service | $941 |
| DSCR Ratio | 3.83x |
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 1955
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14571, Waterport, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 776 (100%) |
| Owner Occupied HU | 463 (59.7%) |
| Renter Occupied HU | 60 ( 7.7%) |
| Vacant Housing Units | 253 (32.6%) |
| Median Home Value | $171,875 |
| Average Home Value | $229,271 |
Housing Distribution
Address Breakdown
Residential
529
Single Family
529
Multi-Family
0
Businesses
25
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 1955
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14571, Waterport, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 776 (100%) |
| Owner Occupied HU | 463 (59.7%) |
| Renter Occupied HU | 60 ( 7.7%) |
| Vacant Housing Units | 253 (32.6%) |
| Median Home Value | $171,875 |
| Average Home Value | $229,271 |
Housing Distribution
Address Breakdown
Residential
529
Single Family
529
Multi-Family
0
Businesses
25
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices