3026 Emo RdWaylandNY14572
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 3026 Emo Rd, Wayland, NY, 14572 in Wayland is narrow, $84/mo net on $1,470/mo rent after the $933/mo debt service, but the property operates at break-even-plus, not a loss. At $207,500 with a 8.5% yield, the long-run equity case via 5% appreciation ($57,328 over five years) and $1,911/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.58 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $84,554.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.2% |
| Monthly Cash Flow | $84 | $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 | $1,470 |
| Total Monthly Debt Service | $1,303 |
| DSCR Ratio | 1.13x |
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 1980
3.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14572, Wayland, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,334 (100%) |
| Owner Occupied HU | 1,501 (64.3%) |
| Renter Occupied HU | 435 (18.6%) |
| Vacant Housing Units | 398 (17.1%) |
| Median Home Value | $157,722 |
| Average Home Value | $190,701 |
Housing Distribution
Address Breakdown
Residential
2,138
Single Family
2,081
Multi-Family
57
Businesses
108
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 1980
3.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14572, Wayland, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,334 (100%) |
| Owner Occupied HU | 1,501 (64.3%) |
| Renter Occupied HU | 435 (18.6%) |
| Vacant Housing Units | 398 (17.1%) |
| Median Home Value | $157,722 |
| Average Home Value | $190,701 |
Housing Distribution
Address Breakdown
Residential
2,138
Single Family
2,081
Multi-Family
57
Businesses
108
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices