3217 Hermitage RdWarsawNY14569
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 Warsaw at 3217 Hermitage Rd, Warsaw, NY, 14569 offers a 8.4% rental yield on a $180,000 purchase with $1,260/mo rent. Total monthly income registers $1,260/mo, and a $881/mo payment leaves $58/mo available for distribution. Annual cash flow reaches $696/yr on $59,670 to close, and return on cash invested stands at 21.08% in year one. Equity gained on principal adds $1,162/yr while 5% annual appreciation supports $49,731 over five years. Portfolio math shows five-year ROI at 109.73% and total cumulative return in cash at $65,477. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,260/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1999
1.88 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14569, Warsaw, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,957 (100%) |
| Owner Occupied HU | 1,709 (57.8%) |
| Renter Occupied HU | 951 (32.2%) |
| Vacant Housing Units | 297 (10.0%) |
| Median Home Value | $158,715 |
| Average Home Value | $190,105 |
Housing Distribution
Address Breakdown
Residential
2,795
Single Family
2,415
Multi-Family
380
Businesses
370
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices