403 & 405 Rock Hill DriveRock HillNY12775
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 Rock Hill at 403 & 405 Rock Hill Drive, Rock Hill, NY, 12775 priced at $155,000 converts $1,195/mo rent into $160/mo cash flow after a $759/mo obligation. Total monthly income equals $1,195/mo, and annual cash flow totals $1,915/yr on $51,383 invested. Return on cash invested prints 23.64% in year one, and rental yield reads 9.25% against a $155,000 entry. Equity gained on principal adds $1,000/yr, while 5% annual appreciation compiles into $42,824 by year five. Five-year ROI reaches 123.5% and total cumulative return in cash sums $63,460. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,195/mo property income covering a $759/mo payment, not borrower’s personal income.
Manufactured
Built in 1975
1.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12775, Rock Hill, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,752 (100%) |
| Owner Occupied HU | 864 (49.3%) |
| Renter Occupied HU | 212 (12.1%) |
| Vacant Housing Units | 676 (38.6%) |
| Median Home Value | $428,899 |
| Average Home Value | $439,149 |
Housing Distribution
Address Breakdown
Residential
1,153
Single Family
1,153
Multi-Family
0
Businesses
111
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: James DiNapoli • Country Homes & Properties LLC
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #H6275221
Disclaimer: The data relating to real estate for sale or lease on this web site comes in part from OneKey MLS. Real estate listings held by brokerage firms other than Zillow, Inc are marked with the OneKey MLS logo or an abbreviated logo and detailed information about them includes the name of the listing broker. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 OneKey MLS. All rights reserved.