225 Woodland Drive #33-9DenverNY12421
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Denver rentals match the income profile of 225 Woodland Drive #33-9, Denver, NY, 12421. Listed at $189,000, gross rent is $4,200/mo and net cash flow is $2,419/mo, a 26.67% yield well above national averages. DSCR 4.94 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $52,217 by year five with $1,741/yr in annual principal reduction, projecting $229,979 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 26.7% | 6.2% |
| Monthly Cash Flow | $2,419 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $4,200 |
| Total Monthly Debt Service | $1,706 |
| DSCR Ratio | 2.46x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1973
1,306 sqft lot
$N/A/sqft
$519 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12421, Denver, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 380 (100%) |
| Owner Occupied HU | 115 (30.3%) |
| Renter Occupied HU | 23 ( 6.1%) |
| Vacant Housing Units | 242 (63.7%) |
| Median Home Value | $318,000 |
| Average Home Value | $356,196 |
Housing Distribution
Address Breakdown
Residential
131
Single Family
131
Multi-Family
0
Businesses
3
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
Townhouse
Built in 1973
1,306 sqft lot
$N/A/sqft
$519 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12421, Denver, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 380 (100%) |
| Owner Occupied HU | 115 (30.3%) |
| Renter Occupied HU | 23 ( 6.1%) |
| Vacant Housing Units | 242 (63.7%) |
| Median Home Value | $318,000 |
| Average Home Value | $356,196 |
Housing Distribution
Address Breakdown
Residential
131
Single Family
131
Multi-Family
0
Businesses
3
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Deb Dolan • Keller Williams Upstate NY Pro
Mls Name: HVCRMLS
Mls Provider:
Mls ID: #20252017
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.