2128 Beta Dr #21ECortlandNY13045
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
Investment property for sale in Cortland at 2128 Beta Dr #21E, Cortland, NY, 13045 listed at $183,900 pairs $2,165/mo rent with a $900/mo payment to leave $534/mo cash flow. Total monthly income runs $2,165/mo, and annual cash flow reaches $6,409/yr on $60,963 cash to close. Return on cash invested measures 30.42% in year one, and rental yield registers 14.13% at a $183,900 basis. Equity gained on principal adds $1,187/yr, and annual property appreciation at 5% supports $50,808 by year five. Five-year ROI tracks 162.8% and total cumulative return in cash totals $99,245. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,165/mo property income relative to a $900/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1980
435.60 sqft lot
$N/A/sqft
$403 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13045, Cortland, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,694 (100%) |
| Owner Occupied HU | 6,164 (48.6%) |
| Renter Occupied HU | 4,871 (38.4%) |
| Vacant Housing Units | 1,659 (13.1%) |
| Median Home Value | $174,845 |
| Average Home Value | $236,162 |
Housing Distribution
Address Breakdown
Residential
11,473
Single Family
9,631
Multi-Family
1,842
Businesses
1,010
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Teresa M Howell • Yaman Real Estate
Mls Name: NYSAMLSs
Mls Provider:
Mls ID: #S1606693
Disclaimer: The data relating to real estate on this web site comes in part from the Internet Data Exchange (IDX) Program of the CNYIS, UNYREIS and WNYREIS. Real estate listings held by firms other than Zillow, Inc. are marked with the IDX logo and include the Listing Brokers Firm Name. Listing Data last updated at 2025-10-23 23:26:33 PDT. Disclaimer: All information deemed reliable but not guaranteed and should be independently verified. All properties are subject to prior sale, change or withdrawal. Neither the listing broker(s) nor Zillow, Inc. shall be responsible for any typographical errors, misinformation, misprints, and shall be held totally harmless. 2025 CNYIS, UNYREIS, WNYREIS. All rights reserved.