31 Laurel TrlWurtsboroNY12790
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 Wurtsboro at 31 Laurel Trl, Wurtsboro, NY, 12790 priced at $120,000 converts $921/mo rent into $120/mo cash flow after a $587/mo obligation. Total monthly income equals $921/mo, and annual cash flow totals $1,440/yr on $39,780 invested. Return on cash invested prints 23.53% in year one, and rental yield reads 9.21% against a $120,000 entry. Equity gained on principal adds $774/yr, while 5% annual appreciation compiles into $33,154 by year five. Five-year ROI reaches 122.88% and total cumulative return in cash sums $48,883. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $921/mo property income covering a $587/mo payment, not borrower’s personal income.
Single Family
Built in N/A
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12790, Wurtsboro, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,838 (100%) |
| Owner Occupied HU | 1,941 (50.6%) |
| Renter Occupied HU | 605 (15.8%) |
| Vacant Housing Units | 1,292 (33.7%) |
| Median Home Value | $349,041 |
| Average Home Value | $440,658 |
Housing Distribution
Address Breakdown
Residential
2,112
Single Family
2,112
Multi-Family
0
Businesses
115
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices