23 Maple StreetEsopusNY12471
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 Esopus at 23 Maple Street, Esopus, NY, 12471 offers a 10% rental yield on a $349,900 purchase with $2,917/mo rent. Total monthly income registers $2,917/mo, and a $1,713/mo payment leaves $580/mo available for distribution. Annual cash flow reaches $6,960/yr on $115,992 to close, and return on cash invested stands at 25.91% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,671 over five years. Portfolio math shows five-year ROI at 135.7% and total cumulative return in cash at $157,398. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,917/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1915
0.56 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12471, Rifton, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 127 (100%) |
| Owner Occupied HU | 99 (78.0%) |
| Renter Occupied HU | 8 ( 6.3%) |
| Vacant Housing Units | 20 (15.7%) |
| Median Home Value | $288,514 |
| Average Home Value | $373,030 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
9
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices