271 Tillson Lake RoadGardinerNY12589
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 Gardiner at 271 Tillson Lake Road, Gardiner, NY, 12589 generates $5,760/mo in rent and, after a $3,911/mo payment, leaves $424/mo in cash flow. Total monthly income is $5,760/mo, and annual cash flow is $5,089/yr on $262,871 invested. Return on cash invested sits at 22% in year one, and rental yield is 8.65% on a $799,000 entry. Equity gained on principal adds $5,156/yr, while 5% annual appreciation builds toward $220,749 over five years. Five-year ROI reaches 114.66% and total cumulative return in cash sums $301,410. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,760/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
8 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12589, Wallkill, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,918 (100%) |
| Owner Occupied HU | 4,179 (70.6%) |
| Renter Occupied HU | 1,247 (21.1%) |
| Vacant Housing Units | 492 ( 8.3%) |
| Median Home Value | $429,209 |
| Average Home Value | $461,380 |
Housing Distribution
Address Breakdown
Residential
4,943
Single Family
4,919
Multi-Family
24
Businesses
157
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices