279 Lake Louise Marie RdRock HillNY12775
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 279 Lake Louise Marie Rd, Rock Hill, NY, 12775 in Rock Hill speaks for itself: 11.52% gross on a $518,000 price, generating $3,365/mo in rent and $1,512/mo in net income after the $2,329/mo debt service. DSCR 1.44, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $18,150 stacks alongside $143,114 in projected five-year appreciation and $4,771/yr in principal reduction. Projected total cumulative return: $191,518.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.2% |
| Monthly Cash Flow | $1,512 | $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 | $3,365 |
| Total Monthly Debt Service | $3,253 |
| DSCR Ratio | 1.03x |
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 1940
1.66 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12775, Rock Hill, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,752 (100%) |
| Owner Occupied HU | 864 (49.3%) |
| Renter Occupied HU | 212 (12.1%) |
| Vacant Housing Units | 676 (38.6%) |
| Median Home Value | $428,899 |
| Average Home Value | $439,149 |
Housing Distribution
Address Breakdown
Residential
1,153
Single Family
1,153
Multi-Family
0
Businesses
111
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 1940
1.66 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12775, Rock Hill, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,752 (100%) |
| Owner Occupied HU | 864 (49.3%) |
| Renter Occupied HU | 212 (12.1%) |
| Vacant Housing Units | 676 (38.6%) |
| Median Home Value | $428,899 |
| Average Home Value | $439,149 |
Housing Distribution
Address Breakdown
Residential
1,153
Single Family
1,153
Multi-Family
0
Businesses
111
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices