18 Kellogg RoadStillwaterNY12170
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 Stillwater at 18 Kellogg Road, Stillwater, NY, 12170 priced at $395,000 pairs $2,812/mo rent with $175/mo cash flow after a $1,933/mo payment. Total monthly income equals $2,812/mo, and annual cash flow comes to $2,095/yr on $130,943 invested. Return on cash invested is 21.51% in year one, and rental yield stands at 8.54% on a $395,000 basis. Equity gained on principal adds $2,549/yr, and 5% annual appreciation accumulates to $109,131 by year five. Five-year ROI measures 112.07% and total cumulative return in cash reaches $146,742. For financing, Ziffy Mortgage’s DSCR program evaluates $2,812/mo property income against a $1,933/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2021
0.30 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: Theresa S Gucciardo • Gucciardo Real Estate LLC
Mls Name: Global MLS
Mls ID: #202524040