26 Olympia CtStillwaterNY12170
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 Stillwater at 26 Olympia Ct, Stillwater, NY, 12170 generates $4,452/mo in rent and, after a $3,154/mo payment, leaves $149/mo in cash flow. Total monthly income is $4,452/mo, and annual cash flow is $1,786/yr on $212,008 invested. Return on cash invested sits at 20.9% in year one, and rental yield is 8.29% on a $644,400 entry. Equity gained on principal adds $4,158/yr, while 5% annual appreciation builds toward $178,036 over five years. Five-year ROI reaches 108.78% and total cumulative return in cash sums $230,624. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,452/mo property income rather than buyer’s personal income.
Home Type Unknown
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12170, Stillwater, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,211 (100%) |
| Owner Occupied HU | 1,540 (69.7%) |
| Renter Occupied HU | 483 (21.8%) |
| Vacant Housing Units | 188 ( 8.5%) |
| Median Home Value | $336,697 |
| Average Home Value | $420,903 |
Housing Distribution
Address Breakdown
Residential
1,808
Single Family
1,626
Multi-Family
182
Businesses
60
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A