359 Watrous RdHarpursvilleNY13787
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 Harpursville at 359 Watrous Rd, Harpursville, NY, 13787 generates $768/mo in rent and, after a $489/mo payment, leaves $101/mo in cash flow. Total monthly income is $768/mo, and annual cash flow is $1,208/yr on $33,150 invested. Return on cash invested sits at 23.55% in year one, and rental yield is 9.22% on a $100,000 entry. Equity gained on principal adds $645/yr, while 5% annual appreciation builds toward $27,628 over five years. Five-year ROI reaches 123.05% and total cumulative return in cash sums $40,792. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $768/mo property income rather than buyer’s personal income.
Manufactured
Built in 1993
2.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13787, Harpursville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,581 (100%) |
| Owner Occupied HU | 1,078 (68.2%) |
| Renter Occupied HU | 249 (15.7%) |
| Vacant Housing Units | 254 (16.1%) |
| Median Home Value | $191,758 |
| Average Home Value | $217,526 |
Housing Distribution
Address Breakdown
Residential
1,378
Single Family
1,378
Multi-Family
0
Businesses
57
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dinnett Moore • Keller Williams Upstate NY Properties
Mls Name: NYSAMLSs
Mls ID: #R1647160