180 W W Hurley RoadWoodstockNY12498
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 Woodstock at 180 W W Hurley Road, Woodstock, NY, 12498 priced at $545,000 pairs $3,792/mo rent with $152/mo cash flow after a $2,668/mo payment. Total monthly income equals $3,792/mo, and annual cash flow comes to $1,825/yr on $179,305 invested. Return on cash invested is 21.08% in year one, and rental yield stands at 8.35% on a $545,000 basis. Equity gained on principal adds $3,517/yr, and 5% annual appreciation accumulates to $150,573 by year five. Five-year ROI measures 109.74% and total cumulative return in cash reaches $196,776. For financing, Ziffy Mortgage’s DSCR program evaluates $3,792/mo property income against a $2,668/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1988
0.95 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12498, Woodstock, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,055 (100%) |
| Owner Occupied HU | 1,745 (57.1%) |
| Renter Occupied HU | 639 (20.9%) |
| Vacant Housing Units | 671 (22.0%) |
| Median Home Value | $590,657 |
| Average Home Value | $660,213 |
Housing Distribution
Address Breakdown
Residential
2,725
Single Family
2,720
Multi-Family
5
Businesses
352
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
