4 Willow LaneIrvingtonNY10533
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayGlobal investors willing to prioritise equity over near-term yield will find 4 Willow Lane, Irvington, NY, 10533 in Irvington worth study. Rental yield 4.43%. The 4.43% gross yield is below cash-flow benchmarks at $1,040,000, but 5% annual appreciation, adding $287,333 over five years, frames this as a capital growth position. Rent of $3,840/mo partially offsets the $4,676/mo payment. Ziffy Mortgage finances appreciation-play properties (0.82 DSCR) for non-U.S. residents without domestic income documentation; a 30–35% down payment maximises coverage. Total projected return: $196,801.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 4.4% | 6.2% |
| Monthly Cash Flow | $(3,105) | $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 | $3,840 |
| Total Monthly Debt Service | $6,531 |
| DSCR Ratio | 0.59x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1969
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10533, Irvington, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,075 (100%) |
| Owner Occupied HU | 2,153 (70.0%) |
| Renter Occupied HU | 731 (23.8%) |
| Vacant Housing Units | 191 ( 6.2%) |
| Median Home Value | $999,786 |
| Average Home Value | $1,164,497 |
Housing Distribution
Address Breakdown
Residential
2,923
Single Family
2,451
Multi-Family
472
Businesses
285
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 1969
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10533, Irvington, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,075 (100%) |
| Owner Occupied HU | 2,153 (70.0%) |
| Renter Occupied HU | 731 (23.8%) |
| Vacant Housing Units | 191 ( 6.2%) |
| Median Home Value | $999,786 |
| Average Home Value | $1,164,497 |
Housing Distribution
Address Breakdown
Residential
2,923
Single Family
2,451
Multi-Family
472
Businesses
285
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices