38 Offshore DriveMohegan LakeNY10547
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow38 Offshore Drive, Mohegan Lake, NY, 10547 in Mohegan Lake earns its strong cash-flow label: 11.08% yield, $4,249/mo rent, $745/mo net income, DSCR 2.05. The $460,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $127,090 by year five. Combined with $4,237/yr in principal paydown, total projected return reaches $225,284.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 6.2% |
| Monthly Cash Flow | $745 | $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 | $4,249 |
| Total Monthly Debt Service | $3,321 |
| DSCR Ratio | 1.28x |
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.
Condo
Built in 1988
N/A lot
$N/A/sqft
$432 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10547, Mohegan Lake, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,748 (100%) |
| Owner Occupied HU | 1,989 (72.4%) |
| Renter Occupied HU | 551 (20.1%) |
| Vacant Housing Units | 208 ( 7.6%) |
| Median Home Value | $560,595 |
| Average Home Value | $579,570 |
Housing Distribution
Address Breakdown
Residential
2,646
Single Family
2,591
Multi-Family
55
Businesses
291
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
Condo
Built in 1988
N/A lot
$N/A/sqft
$432 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10547, Mohegan Lake, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,748 (100%) |
| Owner Occupied HU | 1,989 (72.4%) |
| Renter Occupied HU | 551 (20.1%) |
| Vacant Housing Units | 208 ( 7.6%) |
| Median Home Value | $560,595 |
| Average Home Value | $579,570 |
Housing Distribution
Address Breakdown
Residential
2,646
Single Family
2,591
Multi-Family
55
Businesses
291
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Thomas Mullen • Pure Realty LLC
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #880083
Disclaimer: Based on information submitted to the MLS GRID as of 2025-11-02 02:33:14 PST. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#778)