365 Hartsville LnWebsterNY14580
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 365 Hartsville Ln, Webster, NY, 14580 in Webster speaks for itself: 17.33% gross on a $389,900 price, generating $5,630/mo in rent and $3,027/mo in net income after the $1,753/mo debt service. DSCR 3.21, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $36,321 stacks alongside $107,722 in projected five-year appreciation and $3,591/yr in principal reduction. Projected total cumulative return: $343,445.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 17.3% | 6.2% |
| Monthly Cash Flow | $3,027 | $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 | $5,630 |
| Total Monthly Debt Service | $2,449 |
| DSCR Ratio | 2.30x |
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 1989
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14580, Webster, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,961 (100%) |
| Owner Occupied HU | 17,159 (68.7%) |
| Renter Occupied HU | 6,645 (26.6%) |
| Vacant Housing Units | 1,157 ( 4.6%) |
| Median Home Value | $300,034 |
| Average Home Value | $334,881 |
Housing Distribution
Address Breakdown
Residential
23,828
Single Family
21,477
Multi-Family
2,351
Businesses
1,333
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 1989
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14580, Webster, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,961 (100%) |
| Owner Occupied HU | 17,159 (68.7%) |
| Renter Occupied HU | 6,645 (26.6%) |
| Vacant Housing Units | 1,157 ( 4.6%) |
| Median Home Value | $300,034 |
| Average Home Value | $334,881 |
Housing Distribution
Address Breakdown
Residential
23,828
Single Family
21,477
Multi-Family
2,351
Businesses
1,333
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices