28369 State Highway 206DownsvilleNY13755
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
Investment property for sale in Downsville at 28369 State Highway 206, Downsville, NY, 13755 offers a 10.42% rental yield on a $369,000 purchase with $3,204/mo rent. Total monthly income registers $3,204/mo, and a $1,806/mo payment leaves $740/mo available for distribution. Annual cash flow reaches $8,879/yr on $122,324 to close, and return on cash invested stands at 27.17% in year one. Equity gained on principal adds $2,381/yr while 5% annual appreciation supports $101,948 over five years. Portfolio math shows five-year ROI at 142.4% and total cumulative return in cash at $174,183. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,204/mo property income against a $1,806/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Multi Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13755, Downsville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 862 (100%) |
| Owner Occupied HU | 376 (43.6%) |
| Renter Occupied HU | 88 (10.2%) |
| Vacant Housing Units | 398 (46.2%) |
| Median Home Value | $230,000 |
| Average Home Value | $310,319 |
Housing Distribution
Address Breakdown
Residential
314
Single Family
314
Multi-Family
0
Businesses
49
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Barry Jones • UPPER DELAWARE REAL ESTATE - Downsville, NY
Mls Name: NY State MLS
Mls ID: #11439627