15 Larissa LaneThornwoodNY10594
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 Thornwood at 15 Larissa Lane, Thornwood, NY, 10594 priced at $949,900 pairs $8,336/mo rent with $1,451/mo cash flow after a $4,649/mo payment. Total monthly income equals $8,336/mo, and annual cash flow comes to $17,412/yr on $312,517 invested. Return on cash invested is 25.63% in year one, and rental yield stands at 10.53% on a $949,900 basis. Equity gained on principal adds $6,130/yr, and 5% annual appreciation accumulates to $262,440 by year five. Five-year ROI measures 134.91% and total cumulative return in cash reaches $421,614. For financing, Ziffy Mortgage’s DSCR program evaluates $8,336/mo property income against a $4,649/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1992
1,307 sqft lot
$N/A/sqft
$542 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10594, Thornwood, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,731 (100%) |
| Owner Occupied HU | 1,386 (80.1%) |
| Renter Occupied HU | 292 (16.9%) |
| Vacant Housing Units | 53 ( 3.1%) |
| Median Home Value | $738,772 |
| Average Home Value | $834,657 |
Housing Distribution
Address Breakdown
Residential
1,628
Single Family
1,566
Multi-Family
62
Businesses
309
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dean M. Nugent • Mary Jane Pastor Realty
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #817344
Disclaimer: The data relating to real estate for sale or lease on this web site comes in part from OneKey MLS. Real estate listings held by brokerage firms other than Zillow, Inc are marked with the OneKey MLS logo or an abbreviated logo and detailed information about them includes the name of the listing broker. 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. Copyright 2025 OneKey MLS. All rights reserved.