2051 State Route 29DolgevilleNY13329
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Dolgeville rental at 2051 State Route 29, Dolgeville, NY, 13329 sits in the solid-income band: 10.04% gross yield, $1,170/mo rent, $236/mo net after the $629/mo debt service, DSCR 1.86. Entry price of $139,900 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $38,652 and $1,288/yr in principal reduction bring total cumulative return to $68,548.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 6.2% |
| Monthly Cash Flow | $236 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,170 |
| Total Monthly Debt Service | $879 |
| DSCR Ratio | 1.33x |
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 1890
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13329, Dolgeville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,952 (100%) |
| Owner Occupied HU | 1,167 (59.8%) |
| Renter Occupied HU | 443 (22.7%) |
| Vacant Housing Units | 342 (17.5%) |
| Median Home Value | $128,656 |
| Average Home Value | $164,439 |
Housing Distribution
Address Breakdown
Residential
1,585
Single Family
1,541
Multi-Family
44
Businesses
110
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 1890
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13329, Dolgeville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,952 (100%) |
| Owner Occupied HU | 1,167 (59.8%) |
| Renter Occupied HU | 443 (22.7%) |
| Vacant Housing Units | 342 (17.5%) |
| Median Home Value | $128,656 |
| Average Home Value | $164,439 |
Housing Distribution
Address Breakdown
Residential
1,585
Single Family
1,541
Multi-Family
44
Businesses
110
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heidi Mouyos • Empire Homes & Commercial LLC
Mls Name: NYSAMLSs
Mls ID: #S1638873