22 County Route 28aValatieNY12184
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 Valatie at 22 County Route 28a, Valatie, NY, 12184 priced at $567,500 pairs $4,072/mo rent with $282/mo cash flow after a $2,778/mo payment. Total monthly income equals $4,072/mo, and annual cash flow comes to $3,384/yr on $186,708 invested. Return on cash invested is 21.87% in year one, and rental yield stands at 8.61% on a $567,500 basis. Equity gained on principal adds $3,662/yr, and 5% annual appreciation accumulates to $156,790 by year five. Five-year ROI measures 113.98% and total cumulative return in cash reaches $212,816. For financing, Ziffy Mortgage’s DSCR program evaluates $4,072/mo property income against a $2,778/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12184, Valatie, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,504 (100%) |
| Owner Occupied HU | 2,363 (67.4%) |
| Renter Occupied HU | 686 (19.6%) |
| Vacant Housing Units | 455 (13.0%) |
| Median Home Value | $371,991 |
| Average Home Value | $474,466 |
Housing Distribution
Address Breakdown
Residential
2,702
Single Family
2,636
Multi-Family
66
Businesses
180
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Castellano • Gilcrest Properties
Mls Name: HVCRMLS
Mls Provider:
Mls ID: #20253150
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.