17 Swan StreetTroyNY12183
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 17 Swan Street, Troy, NY, 12183 in Troy deserves attention. This $179,900 property earns $1,851/mo in rent, a 12.35% gross yield, and nets $650/mo after the $809/mo payment. DSCR 2.29 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $49,703 compounds alongside $1,657/yr in yearly equity build, for a total cumulative return of $110,446.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.4% | 6.2% |
| Monthly Cash Flow | $650 | $420 |
City averages based on Troy market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,851 |
| Total Monthly Debt Service | $1,130 |
| DSCR Ratio | 1.64x |
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.
Multi Family
Built in 1925
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12183, Troy, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,837 (100%) |
| Owner Occupied HU | 385 (21.0%) |
| Renter Occupied HU | 1,123 (61.1%) |
| Vacant Housing Units | 329 (17.9%) |
| Median Home Value | $171,094 |
| Average Home Value | $196,662 |
Housing Distribution
Address Breakdown
Residential
1,355
Single Family
971
Multi-Family
384
Businesses
122
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
Multi Family
Built in 1925
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12183, Troy, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,837 (100%) |
| Owner Occupied HU | 385 (21.0%) |
| Renter Occupied HU | 1,123 (61.1%) |
| Vacant Housing Units | 329 (17.9%) |
| Median Home Value | $171,094 |
| Average Home Value | $196,662 |
Housing Distribution
Address Breakdown
Residential
1,355
Single Family
971
Multi-Family
384
Businesses
122
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices