1807 Spafford RdPhelpsNY14532
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeAt $170,000, 1807 Spafford Rd, Phelps, NY, 14532 in Phelps generates $1,302/mo in rent (9.19% yield) but nets only $167/mo after debt service. The spread is thin, manageable for investors comfortable with low-margin holds who are buying into the 5% annual appreciation thesis. Ziffy Mortgage's DSCR loan (1.70) allows non-U.S. residents to acquire without personal income checks. A larger down payment reduces the monthly debt load and widens the margin. Five-year appreciation: $46,968. Total projected return: $75,600.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $167 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,302 |
| Total Monthly Debt Service | $1,068 |
| DSCR Ratio | 1.22x |
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.
Single Family
Built in 1880
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14532, Phelps, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,905 (100%) |
| Owner Occupied HU | 1,366 (71.7%) |
| Renter Occupied HU | 408 (21.4%) |
| Vacant Housing Units | 131 ( 6.9%) |
| Median Home Value | $193,750 |
| Average Home Value | $244,118 |
Housing Distribution
Address Breakdown
Residential
1,790
Single Family
1,708
Multi-Family
82
Businesses
124
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
Single Family
Built in 1880
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14532, Phelps, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,905 (100%) |
| Owner Occupied HU | 1,366 (71.7%) |
| Renter Occupied HU | 408 (21.4%) |
| Vacant Housing Units | 131 ( 6.9%) |
| Median Home Value | $193,750 |
| Average Home Value | $244,118 |
Housing Distribution
Address Breakdown
Residential
1,790
Single Family
1,708
Multi-Family
82
Businesses
124
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices