17 Dorchester DriveStillwaterNY12170
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
Investment property for sale in Stillwater at 17 Dorchester Drive, Stillwater, NY, 12170 uses $82,544 cash to close to unlock $17,843/yr annual cash flow and $1,487/mo monthly cash flow. Total monthly income runs $3,150/mo, and a $1,219/mo payment keeps the spread at $1,487/mo. Purchase price stands at $249,000, and rental yield measures 15.18% with $3,150/mo rent. Return on cash invested shows 41.53% in year one, and 5% annual appreciation builds toward $68,794 over five years. Five-year ROI reaches 219.38% and total cumulative return in cash records $181,088. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,150/mo property income covering a $1,219/mo payment rather than investor’s personal income.
Single Family
Built in 1980
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12170, Stillwater, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,211 (100%) |
| Owner Occupied HU | 1,540 (69.7%) |
| Renter Occupied HU | 483 (21.8%) |
| Vacant Housing Units | 188 ( 8.5%) |
| Median Home Value | $336,697 |
| Average Home Value | $420,903 |
Housing Distribution
Address Breakdown
Residential
1,808
Single Family
1,626
Multi-Family
182
Businesses
60
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Scott Scorzafava • Scorzafava Real Estate Group LLC
Mls Name: Global MLS
Mls ID: #202529331