22 E Walnut Street #103SmallwoodNY12778
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 Smallwood at 22 E Walnut Street #103, Smallwood, NY, 12778 listed at $195,000 pairs $1,841/mo rent with a $954/mo payment to leave $539/mo cash flow. Total monthly income runs $1,841/mo, and annual cash flow reaches $6,471/yr on $64,643 cash to close. Return on cash invested measures 29.92% in year one, and rental yield registers 11.33% at a $195,000 basis. Equity gained on principal adds $1,258/yr, and annual property appreciation at 5% supports $53,875 by year five. Five-year ROI tracks 157.21% and total cumulative return in cash totals $101,626. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,841/mo property income relative to a $954/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1940
10,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12778, Smallwood, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 730 (100%) |
| Owner Occupied HU | 194 (26.6%) |
| Renter Occupied HU | 39 ( 5.3%) |
| Vacant Housing Units | 497 (68.1%) |
| Median Home Value | $247,101 |
| Average Home Value | $364,433 |
Housing Distribution
Address Breakdown
Residential
2
Single Family
2
Multi-Family
0
Businesses
23
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alla Sienitsky • Resort Realty
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #806404
Disclaimer: The data relating to real estate for sale or lease on this web site comes in part from OneKey MLS. Real estate listings held by brokerage firms other than Zillow, Inc are marked with the OneKey MLS logo or an abbreviated logo and detailed information about them includes the name of the listing broker. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 OneKey MLS. All rights reserved.