35 Reagan WayWest HenriettaNY14586
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 West Henrietta at 35 Reagan Way, West Henrietta, NY, 14586 priced at $430,000 converts $3,045/mo rent into $173/mo cash flow after a $2,105/mo obligation. Total monthly income equals $3,045/mo, and annual cash flow totals $2,078/yr on $142,545 invested. Return on cash invested prints 21.37% in year one, and rental yield reads 8.5% against a $430,000 entry. Equity gained on principal adds $2,775/yr, while 5% annual appreciation compiles into $118,801 by year five. Five-year ROI reaches 111.33% and total cumulative return in cash sums $158,691. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,045/mo property income covering a $2,105/mo payment, not borrower’s personal income.
Single Family
Built in 2003
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14586, West Henrietta, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,626 (100%) |
| Owner Occupied HU | 3,525 (62.7%) |
| Renter Occupied HU | 1,782 (31.7%) |
| Vacant Housing Units | 319 ( 5.7%) |
| Median Home Value | $268,473 |
| Average Home Value | $300,360 |
Housing Distribution
Address Breakdown
Residential
4,923
Single Family
4,759
Multi-Family
164
Businesses
177
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A