206 Milltown RoadHolmesNY12531
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 206 Milltown Road, Holmes, NY, 12531 in Holmes speaks for itself: 11.13% gross on a $388,000 price, generating $3,600/mo in rent and $1,009/mo in net income after the $1,745/mo debt service. DSCR 2.06, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $12,108 stacks alongside $107,197 in projected five-year appreciation and $3,574/yr in principal reduction. Projected total cumulative return: $212,897.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 6.2% |
| Monthly Cash Flow | $1,009 | $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 | $3,600 |
| Total Monthly Debt Service | $2,437 |
| DSCR Ratio | 1.48x |
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 1958
5.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12531, Holmes, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,344 (100%) |
| Owner Occupied HU | 988 (73.5%) |
| Renter Occupied HU | 180 (13.4%) |
| Vacant Housing Units | 176 (13.1%) |
| Median Home Value | $477,431 |
| Average Home Value | $571,172 |
Housing Distribution
Address Breakdown
Residential
1,201
Single Family
1,181
Multi-Family
20
Businesses
54
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 1958
5.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12531, Holmes, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,344 (100%) |
| Owner Occupied HU | 988 (73.5%) |
| Renter Occupied HU | 180 (13.4%) |
| Vacant Housing Units | 176 (13.1%) |
| Median Home Value | $477,431 |
| Average Home Value | $571,172 |
Housing Distribution
Address Breakdown
Residential
1,201
Single Family
1,181
Multi-Family
20
Businesses
54
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices