28 Hill RoadStillwaterNY12170
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 28 Hill Road, Stillwater, NY, 12170 priced at $1,125,000 converts $3,938/mo rent into after a $5,506/mo obligation. Total monthly income equals $3,938/mo. Return on cash invested prints 8.6% in year one, and rental yield reads 4.2% against a $1,125,000 entry. Equity gained on principal adds $7,259/yr, while 5% annual appreciation compiles into $310,817 by year five. Five-year ROI reaches 42.77% and total cumulative return in cash sums $155,888. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,938/mo property income covering a $5,506/mo payment, not borrower’s personal income.
Single Family
Built in 1999
1.94 Acres 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: Kate R Naughton • Roohan Realty
Mls Name: Global MLS
Mls ID: #202526527