2498 Little Beaver Lake RdForestportNY13338
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 Forestport at 2498 Little Beaver Lake Rd, Forestport, NY, 13338 uses $132,269 cash to close to unlock $2,585/yr annual cash flow and $215/mo monthly cash flow. Total monthly income runs $2,880/mo, and a $1,953/mo payment keeps the spread at $215/mo. Purchase price stands at $399,000, and rental yield measures 8.66% with $2,880/mo rent. Return on cash invested shows 21.86% in year one, and 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 113.98% and total cumulative return in cash records $150,758. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,880/mo property income covering a $1,953/mo payment rather than investor’s personal income.
Single Family
Built in 2005
2.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13338, Forestport, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,530 (100%) |
| Owner Occupied HU | 525 (34.3%) |
| Renter Occupied HU | 53 ( 3.5%) |
| Vacant Housing Units | 952 (62.2%) |
| Median Home Value | $257,051 |
| Average Home Value | $290,062 |
Housing Distribution
Address Breakdown
Residential
611
Single Family
611
Multi-Family
0
Businesses
33
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Keith Brown • Benn Realty-Remsen
Mls Name: NYSAMLSs
Mls ID: #S1630299