23 Wilburs Path UNIT 23JamesportNY11947
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow23 Wilburs Path UNIT 23, Jamesport, NY, 11947 in Jamesport earns its strong cash-flow label: 10.26% yield, $7,518/mo rent, $793/mo net income, DSCR 1.90. The $879,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $242,851 by year five. Combined with $8,096/yr in principal paydown, total projected return reaches $389,909.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.2% |
| Monthly Cash Flow | $793 | $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 | $7,518 |
| Total Monthly Debt Service | $6,375 |
| DSCR Ratio | 1.18x |
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 2001
0.64 Acres lot
$N/A/sqft
$855 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11947, Jamesport, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 61 (100%) |
| Owner Occupied HU | 26 (42.6%) |
| Renter Occupied HU | 10 (16.4%) |
| Vacant Housing Units | 25 (41.0%) |
| Median Home Value | $729,167 |
| Average Home Value | $719,231 |
Housing Distribution
Address Breakdown
Residential
20
Single Family
20
Multi-Family
0
Businesses
102
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 2001
0.64 Acres lot
$N/A/sqft
$855 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11947, Jamesport, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 61 (100%) |
| Owner Occupied HU | 26 (42.6%) |
| Renter Occupied HU | 10 (16.4%) |
| Vacant Housing Units | 25 (41.0%) |
| Median Home Value | $729,167 |
| Average Home Value | $719,231 |
Housing Distribution
Address Breakdown
Residential
20
Single Family
20
Multi-Family
0
Businesses
102
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices