405 Vista Maria RoadPine BushNY12566
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 Pine Bush at 405 Vista Maria Road, Pine Bush, NY, 12566 priced at $835,000 pairs $6,600/mo rent with $1,024/mo cash flow after a $4,087/mo payment. Total monthly income equals $6,600/mo, and annual cash flow comes to $12,287/yr on $274,715 invested. Return on cash invested is 24.53% in year one, and rental yield stands at 9.49% on a $835,000 basis. Equity gained on principal adds $5,388/yr, and 5% annual appreciation accumulates to $230,695 by year five. Five-year ROI measures 128.25% and total cumulative return in cash reaches $352,312. For financing, Ziffy Mortgage’s DSCR program evaluates $6,600/mo property income against a $4,087/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1930
1.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12566, Pine Bush, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,781 (100%) |
| Owner Occupied HU | 3,376 (70.6%) |
| Renter Occupied HU | 946 (19.8%) |
| Vacant Housing Units | 459 ( 9.6%) |
| Median Home Value | $384,024 |
| Average Home Value | $417,250 |
Housing Distribution
Address Breakdown
Residential
3,848
Single Family
3,725
Multi-Family
123
Businesses
260
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices