22 Jones DriveGarnervilleNY10923
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 Garnerville at 22 Jones Drive, Garnerville, NY, 10923 priced at $679,999 pairs $5,640/mo rent with $1,099/mo cash flow after a $3,328/mo payment. Total monthly income equals $5,640/mo, and annual cash flow comes to $13,192/yr on $223,720 invested. Return on cash invested is 25.96% in year one, and rental yield stands at 9.95% on a $679,999 basis. Equity gained on principal adds $4,388/yr, and 5% annual appreciation accumulates to $187,871 by year five. Five-year ROI measures 135.89% and total cumulative return in cash reaches $304,020. For financing, Ziffy Mortgage’s DSCR program evaluates $5,640/mo property income against a $3,328/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1956
7,181 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10923, Garnerville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,277 (100%) |
| Owner Occupied HU | 2,048 (62.5%) |
| Renter Occupied HU | 1,123 (34.3%) |
| Vacant Housing Units | 106 ( 3.2%) |
| Median Home Value | $480,385 |
| Average Home Value | $514,423 |
Housing Distribution
Address Breakdown
Residential
2,993
Single Family
2,305
Multi-Family
688
Businesses
182
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tierney Dodge • HomeSmart Homes & Estates
Mls Name: OneKey MLS
Mls ID: #945363