3885 Main StreetWarrensburgNY12885
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Warrensburg rentals match the income profile of 3885 Main Street, Warrensburg, NY, 12885. Listed at $150,000, gross rent is $1,666/mo and net cash flow is $664/mo, a 13.33% yield well above national averages. DSCR 2.47 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $41,442 by year five with $1,382/yr in annual principal reduction, projecting $100,004 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 13.3% | 6.2% |
| Monthly Cash Flow | $664 | $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 | $1,666 |
| Total Monthly Debt Service | $942 |
| DSCR Ratio | 1.77x |
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.
Multi Family
Built in 1910
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12885, Warrensburg, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,602 (100%) |
| Owner Occupied HU | 1,386 (53.3%) |
| Renter Occupied HU | 620 (23.8%) |
| Vacant Housing Units | 596 (22.9%) |
| Median Home Value | $229,412 |
| Average Home Value | $342,008 |
Housing Distribution
Address Breakdown
Residential
2,009
Single Family
2,009
Multi-Family
0
Businesses
176
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
Multi Family
Built in 1910
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12885, Warrensburg, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,602 (100%) |
| Owner Occupied HU | 1,386 (53.3%) |
| Renter Occupied HU | 620 (23.8%) |
| Vacant Housing Units | 596 (22.9%) |
| Median Home Value | $229,412 |
| Average Home Value | $342,008 |
Housing Distribution
Address Breakdown
Residential
2,009
Single Family
2,009
Multi-Family
0
Businesses
176
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Conner Roohan • eXp Realty
Mls Name: Global MLS
Mls ID: #202519324