182 Burwell StLittle FallsNY13365
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 Little Falls at 182 Burwell St, Little Falls, NY, 13365 priced at $149,900 pairs $3,552/mo rent with $2,551/mo cash flow after a $734/mo payment. Total monthly income equals $3,552/mo, and annual cash flow comes to $30,608/yr on $49,692 invested. Return on cash invested is 81.5% in year one, and rental yield stands at 28.43% on a $149,900 basis. Equity gained on principal adds $967/yr, and 5% annual appreciation accumulates to $41,415 by year five. Five-year ROI measures 433.81% and total cumulative return in cash reaches $215,567. For financing, Ziffy Mortgage’s DSCR program evaluates $3,552/mo property income against a $734/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13365, Little Falls, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,311 (100%) |
| Owner Occupied HU | 2,402 (55.7%) |
| Renter Occupied HU | 1,089 (25.3%) |
| Vacant Housing Units | 820 (19.0%) |
| Median Home Value | $155,128 |
| Average Home Value | $209,972 |
Housing Distribution
Address Breakdown
Residential
3,616
Single Family
3,380
Multi-Family
236
Businesses
227
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: William Macri • JOE MACRI REALTY
Mls Name: NY State MLS
Mls ID: #11287946