21 E Main StreetSaint JohnsvilleNY13452
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 21 E Main Street, Saint Johnsville, NY, 13452 in Saint Johnsville hard to pass up. The 12.73% gross yield on a $160,000 purchase results in $1,697/mo in rent and $628/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.36). Annual cash flow of $7,540, five-year appreciation of $44,205, and $1,474/yr in equity build-up combine for a projected total cumulative return of $101,488.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.7% | 6.2% |
| Monthly Cash Flow | $628 | $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 | $1,697 |
| Total Monthly Debt Service | $1,005 |
| DSCR Ratio | 1.69x |
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.
Multi Family
Built in 1900
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13452, Saint Johnsville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,132 (100%) |
| Owner Occupied HU | 1,396 (65.5%) |
| Renter Occupied HU | 454 (21.3%) |
| Vacant Housing Units | 282 (13.2%) |
| Median Home Value | $148,148 |
| Average Home Value | $198,501 |
Housing Distribution
Address Breakdown
Residential
1,888
Single Family
1,888
Multi-Family
0
Businesses
97
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
Multi Family
Built in 1900
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13452, Saint Johnsville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,132 (100%) |
| Owner Occupied HU | 1,396 (65.5%) |
| Renter Occupied HU | 454 (21.3%) |
| Vacant Housing Units | 282 (13.2%) |
| Median Home Value | $148,148 |
| Average Home Value | $198,501 |
Housing Distribution
Address Breakdown
Residential
1,888
Single Family
1,888
Multi-Family
0
Businesses
97
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Rizk • New Scotland Realty
Mls Name: Global MLS
Mls ID: #202529295