2742 Hemlock RdEdenNY14057
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 2742 Hemlock Rd, Eden, NY, 14057 in Eden deserves attention. This $125,000 property earns $3,083/mo in rent, a 29.59% gross yield, and nets $2,248/mo after the $562/mo payment. DSCR 5.49 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $34,535 compounds alongside $1,151/yr in yearly equity build, for a total cumulative return of $192,403.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 29.6% | 6.2% |
| Monthly Cash Flow | $2,248 | $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 | $3,083 |
| Total Monthly Debt Service | $785 |
| DSCR Ratio | 3.93x |
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.
Single Family
Built in 1910
4,552 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14057, Eden, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,302 (100%) |
| Owner Occupied HU | 2,678 (81.1%) |
| Renter Occupied HU | 409 (12.4%) |
| Vacant Housing Units | 215 ( 6.5%) |
| Median Home Value | $326,636 |
| Average Home Value | $348,069 |
Housing Distribution
Address Breakdown
Residential
3,181
Single Family
3,125
Multi-Family
56
Businesses
184
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
Single Family
Built in 1910
4,552 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14057, Eden, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,302 (100%) |
| Owner Occupied HU | 2,678 (81.1%) |
| Renter Occupied HU | 409 (12.4%) |
| Vacant Housing Units | 215 ( 6.5%) |
| Median Home Value | $326,636 |
| Average Home Value | $348,069 |
Housing Distribution
Address Breakdown
Residential
3,181
Single Family
3,125
Multi-Family
56
Businesses
184
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices