22 Willowford DrHenriettaNY14467
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 Henrietta at 22 Willowford Dr, Henrietta, NY, 14467 priced at $469,050 converts $1,670/mo rent into after a $2,296/mo obligation. Total monthly income equals $1,670/mo. Return on cash invested prints 6.58% in year one, and rental yield reads 4.27% against a $469,050 entry. Equity gained on principal adds $3,027/yr, while 5% annual appreciation compiles into $129,590 by year five. Five-year ROI reaches 32.78% and total cumulative return in cash sums $50,963. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,670/mo property income covering a $2,296/mo payment, not borrower’s personal income.
Single Family
Built in 2025
3,049 sqft lot
$N/A/sqft
$264 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14467, Henrietta, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,416 (100%) |
| Owner Occupied HU | 2,708 (61.3%) |
| Renter Occupied HU | 1,500 (34.0%) |
| Vacant Housing Units | 208 ( 4.7%) |
| Median Home Value | $222,935 |
| Average Home Value | $239,103 |
Housing Distribution
Address Breakdown
Residential
4,281
Single Family
3,363
Multi-Family
918
Businesses
258
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jillian R Heinold • Keller Williams Realty Gateway
Mls Name: NYSAMLSs
Mls Provider:
Mls ID: #R1596967
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 2025-04-03 00:14:22 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.