179 River RoadSchuylervilleNY12871
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 Schuylerville at 179 River Road, Schuylerville, NY, 12871 offers a 9.03% rental yield on a $379,777 purchase with $2,857/mo rent. Total monthly income registers $2,857/mo, and a $1,859/mo payment leaves $321/mo available for distribution. Annual cash flow reaches $3,849/yr on $125,896 to close, and return on cash invested stands at 22.97% in year one. Equity gained on principal adds $2,451/yr while 5% annual appreciation supports $104,925 over five years. Portfolio math shows five-year ROI at 119.87% and total cumulative return in cash at $150,915. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,857/mo property income against a $1,859/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
0.66 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12871, Schuylerville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,993 (100%) |
| Owner Occupied HU | 1,393 (69.9%) |
| Renter Occupied HU | 416 (20.9%) |
| Vacant Housing Units | 184 ( 9.2%) |
| Median Home Value | $335,559 |
| Average Home Value | $382,109 |
Housing Distribution
Address Breakdown
Residential
1,714
Single Family
1,690
Multi-Family
24
Businesses
123
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Garry S Packer • Hunt Real Estate ERA
Mls Name: Global MLS
Mls ID: #202610713