15 Champlain Shores WayCrown PointNY12928
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow15 Champlain Shores Way, Crown Point, NY, 12928 in Crown Point is a top-tier cash-flow asset. At $149,900 it produces $3,368/mo in rent and $2,292/mo in net monthly income, a 26.97% gross rental yield. The DSCR of 5.00 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $27,509. Five-year appreciation adds $41,415, driving a total cumulative return of $204,995.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 27% | 6.2% |
| Monthly Cash Flow | $2,292 | $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 | $3,368 |
| Total Monthly Debt Service | $1,016 |
| DSCR Ratio | 3.31x |
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.
Lot
Built in N/A
4,356 sqft lot
$N/A/sqft
$900 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12928, Crown Point, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,160 (100%) |
| Owner Occupied HU | 712 (61.4%) |
| Renter Occupied HU | 165 (14.2%) |
| Vacant Housing Units | 283 (24.4%) |
| Median Home Value | $194,565 |
| Average Home Value | $235,109 |
Housing Distribution
Address Breakdown
Residential
774
Single Family
774
Multi-Family
0
Businesses
53
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
Lot
Built in N/A
4,356 sqft lot
$N/A/sqft
$900 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12928, Crown Point, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,160 (100%) |
| Owner Occupied HU | 712 (61.4%) |
| Renter Occupied HU | 165 (14.2%) |
| Vacant Housing Units | 283 (24.4%) |
| Median Home Value | $194,565 |
| Average Home Value | $235,109 |
Housing Distribution
Address Breakdown
Residential
774
Single Family
774
Multi-Family
0
Businesses
53
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices