39 Van Wagner RdWoodstockNY12495
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 Woodstock at 39 Van Wagner Rd, Woodstock, NY, 12495 offers $5,362/mo rent that, after a $3,683/mo payment, leaves $337/mo cash flow. Total monthly income is $5,362/mo, and annual cash flow is $4,044/yr on $247,573 cash. Return on cash invested measures 21.69% in year one, and rental yield stands at 8.55% at a $752,500 entry. Equity gained on principal adds $4,856/yr while 5% annual appreciation compounds into $207,902 by year five. Five-year ROI records 113.04% and total cumulative return in cash reaches $279,863. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,362/mo property income versus a $3,683/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1855
0.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12495, Willow, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 306 (100%) |
| Owner Occupied HU | 160 (52.3%) |
| Renter Occupied HU | 29 ( 9.5%) |
| Vacant Housing Units | 117 (38.2%) |
| Median Home Value | $644,068 |
| Average Home Value | $708,328 |
Housing Distribution
Address Breakdown
Residential
92
Single Family
92
Multi-Family
0
Businesses
4
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices