22 BeachamRhinebeckNY12572
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 Rhinebeck at 22 Beacham, Rhinebeck, NY, 12572 priced at $595,000 pairs $5,314/mo rent with $1,341/mo cash flow after a $2,912/mo payment. Total monthly income equals $5,314/mo, and annual cash flow comes to $16,091/yr on $195,755 invested. Return on cash invested is 28.28% in year one, and rental yield stands at 10.72% on a $595,000 basis. Equity gained on principal adds $3,839/yr, and 5% annual appreciation accumulates to $164,388 by year five. Five-year ROI measures 148.34% and total cumulative return in cash reaches $290,378. For financing, Ziffy Mortgage’s DSCR program evaluates $5,314/mo property income against a $2,912/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1988
1.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12572, Rhinebeck, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,671 (100%) |
| Owner Occupied HU | 2,968 (63.5%) |
| Renter Occupied HU | 1,112 (23.8%) |
| Vacant Housing Units | 591 (12.7%) |
| Median Home Value | $595,588 |
| Average Home Value | $661,391 |
Housing Distribution
Address Breakdown
Residential
4,304
Single Family
4,046
Multi-Family
258
Businesses
519
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Margaret Williams • Coldwell Banker Advisor Realty
Mls Name: HVCRMLS
Mls Provider:
Mls ID: #20252622
Disclaimer: IDX information 2025 by the Hudson Valley Catskill Region MLS. All Rights Reserved. The data relating to real estate on this website comes in part from the IDX of the Hudson Valley Catskill Region MLS. Information is deemed reliable but is not guaranteed accurate by the MLS. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.