204 Worthington TerraceWynantskillNY12198
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 Wynantskill at 204 Worthington Terrace, Wynantskill, NY, 12198 generates $3,982/mo in rent and, after a $1,370/mo payment, leaves $1,883/mo in cash flow. Total monthly income is $3,982/mo, and annual cash flow is $22,592/yr on $92,820 invested. Return on cash invested sits at 44.25% in year one, and rental yield is 17.07% on a $280,000 entry. Equity gained on principal adds $1,807/yr, while 5% annual appreciation builds toward $77,359 over five years. Five-year ROI reaches 235.08% and total cumulative return in cash sums $218,205. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,982/mo property income rather than buyer’s personal income.
Townhouse
Built in 2011
435.60 sqft lot
$N/A/sqft
$230 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12198, Wynantskill, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,252 (100%) |
| Owner Occupied HU | 2,613 (80.4%) |
| Renter Occupied HU | 496 (15.3%) |
| Vacant Housing Units | 143 ( 4.4%) |
| Median Home Value | $350,737 |
| Average Home Value | $394,192 |
Housing Distribution
Address Breakdown
Residential
3,192
Single Family
3,081
Multi-Family
111
Businesses
168
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Haleh Struzinsky • HS Capital Realty LLC
Mls Name: Global MLS
Mls Provider:
Mls ID: #202424485
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Judy Moriarty, Zillow, Inc., Corp. Broker