Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Niagara Falls at 1809 Willow Ave, Niagara Falls, NY, 14305 priced at $120,000 pairs $921/mo rent with $120/mo cash flow after a $587/mo payment. Total monthly income equals $921/mo, and annual cash flow comes to $1,440/yr on $39,780 invested. Return on cash invested is 23.53% in year one, and rental yield stands at 9.21% on a $120,000 basis. Equity gained on principal adds $774/yr, and 5% annual appreciation accumulates to $33,154 by year five. Five-year ROI measures 122.88% and total cumulative return in cash reaches $48,883. For financing, Ziffy Mortgage’s DSCR program evaluates $921/mo property income against a $587/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1924
2,099 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 14305, Niagara Falls, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,035 (100%) |
| Owner Occupied HU | 3,874 (48.2%) |
| Renter Occupied HU | 3,182 (39.6%) |
| Vacant Housing Units | 979 (12.2%) |
| Median Home Value | $158,333 |
| Average Home Value | $261,001 |
Residential
6,891
Single Family
6,391
Multi-Family
500
Businesses
363
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Listed for sale | $120,000 |
| 2025-03-20 | Listing removed | $1,200 |
| 2025-03-14 | Listed for rent | $1,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | N/A | N/A | $6,800 | N/A |
| 2023-05-01 | N/A | N/A | $6,800 | N/A |
| 2022-05-01 | N/A | N/A | $6,800 | N/A |
Listed by: Mustafa Aljassar • REMAX North
Mls Name: NYSAMLSs
Mls Provider:
Mls ID: #B1603448
Disclaimer: The data relating to real estate on this web site comes in part from the Internet Data Exchange (IDX) Program of the CNYIS, UNYREIS and WNYREIS. Real estate listings held by firms other than Zillow, Inc. are marked with the IDX logo and include the Listing Brokers Firm Name. Listing Data last updated at 2025-05-01 06:17:35 PDT. Disclaimer: All information deemed reliable but not guaranteed and should be independently verified. All properties are subject to prior sale, change or withdrawal. Neither the listing broker(s) nor Zillow, Inc. shall be responsible for any typographical errors, misinformation, misprints, and shall be held totally harmless. 2025 CNYIS, UNYREIS, WNYREIS. All rights reserved.
