15 Waldo PlacePort HenryNY12974
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow15 Waldo Place, Port Henry, NY, 12974 in Port Henry earns its strong cash-flow label: 26.76% yield, $2,785/mo rent, $1,951/mo net income, DSCR 4.96. The $124,900 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 $34,508 by year five. Combined with $1,150/yr in principal paydown, total projected return reaches $173,182.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 26.8% | 6.2% |
| Monthly Cash Flow | $1,951 | $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 | $2,785 |
| Total Monthly Debt Service | $784 |
| DSCR Ratio | 3.55x |
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 1900
0.85 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12974, Port Henry, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 881 (100%) |
| Owner Occupied HU | 506 (57.4%) |
| Renter Occupied HU | 214 (24.3%) |
| Vacant Housing Units | 161 (18.3%) |
| Median Home Value | $192,500 |
| Average Home Value | $204,125 |
Housing Distribution
Address Breakdown
Residential
650
Single Family
627
Multi-Family
23
Businesses
61
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 1900
0.85 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12974, Port Henry, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 881 (100%) |
| Owner Occupied HU | 506 (57.4%) |
| Renter Occupied HU | 214 (24.3%) |
| Vacant Housing Units | 161 (18.3%) |
| Median Home Value | $192,500 |
| Average Home Value | $204,125 |
Housing Distribution
Address Breakdown
Residential
650
Single Family
627
Multi-Family
23
Businesses
61
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices