381 Forest Park (Ellen St)WallkillNY12589
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 Wallkill at 381 Forest Park (Ellen St), Wallkill, NY, 12589 at $182,688 posts ROI 24.17% with $215/mo cash flow from $2,160/mo rent. Total monthly income equals $2,160/mo, and annual cash flow records $2,582/yr on $60,561 to close. Return on cash invested measures 24.17% and rental yield reads 14.19% at the current $182,688. Equity gained on principal adds $1,179/yr, and 5% annual appreciation supports $50,473 by year five. Five-year ROI prints 131.64% and total cumulative return in cash totals $79,725.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,160/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Manufactured
Built in 2025
N/A lot
$N/A/sqft
$725 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12589, Wallkill, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,918 (100%) |
| Owner Occupied HU | 4,179 (70.6%) |
| Renter Occupied HU | 1,247 (21.1%) |
| Vacant Housing Units | 492 ( 8.3%) |
| Median Home Value | $429,209 |
| Average Home Value | $461,380 |
Housing Distribution
Address Breakdown
Residential
4,943
Single Family
4,919
Multi-Family
24
Businesses
157
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sandra Spector • Howard Hanna Rand Realty
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #880426
Disclaimer: Based on information submitted to the MLS GRID as of 2025-11-02 21:13:09 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)