16 John Gray RoadLivingston manorNY12758
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 Livingston manor at 16 John Gray Road, Livingston manor, NY, 12758 priced at $399,900 converts $2,703/mo rent into $33/mo cash flow after a $1,957/mo obligation. Total monthly income equals $2,703/mo, and annual cash flow totals $394/yr on $132,567 invested. Return on cash invested prints 20.21% in year one, and rental yield reads 8.11% 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 105.08% and total cumulative return in cash sums $139,304. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,703/mo property income covering a $1,957/mo payment, not borrower’s personal income.
Single Family
Built in 1960
1.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12758, Livingston Manor, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,193 (100%) |
| Owner Occupied HU | 1,530 (47.9%) |
| Renter Occupied HU | 502 (15.7%) |
| Vacant Housing Units | 1,161 (36.4%) |
| Median Home Value | $354,375 |
| Average Home Value | $398,546 |
Housing Distribution
Address Breakdown
Residential
1,555
Single Family
1,528
Multi-Family
27
Businesses
126
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carole M. Edwards • Carole Edwards Realty
Mls Name: OneKey MLS
Mls ID: #955945