3 Colonial Rd APT 97BeaconNY12508
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 3 Colonial Rd APT 97, Beacon, NY, 12508 in Beacon at $289,999 earns $2,069/mo in rent and nets $132/mo after the $1,304/mo payment, a 8.56% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $80,121 over five years. Ziffy Mortgage underwrites this on a 1.59 DSCR without U.S. credit history. With $2,671/yr in principal paydown, total projected return reaches $119,096.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.2% |
| Monthly Cash Flow | $132 | $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 | $2,069 |
| Total Monthly Debt Service | $1,821 |
| DSCR Ratio | 1.14x |
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.
Condo
Built in 1970
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12508, Beacon, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,673 (100%) |
| Owner Occupied HU | 4,478 (51.6%) |
| Renter Occupied HU | 3,587 (41.4%) |
| Vacant Housing Units | 608 ( 7.0%) |
| Median Home Value | $489,153 |
| Average Home Value | $520,501 |
Housing Distribution
Address Breakdown
Residential
7,824
Single Family
6,316
Multi-Family
1,508
Businesses
572
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
Condo
Built in 1970
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12508, Beacon, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,673 (100%) |
| Owner Occupied HU | 4,478 (51.6%) |
| Renter Occupied HU | 3,587 (41.4%) |
| Vacant Housing Units | 608 ( 7.0%) |
| Median Home Value | $489,153 |
| Average Home Value | $520,501 |
Housing Distribution
Address Breakdown
Residential
7,824
Single Family
6,316
Multi-Family
1,508
Businesses
572
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices