414 Woodland RdAccordNY12404
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 414 Woodland Rd, Accord, NY, 12404 in Accord hard to pass up. The 15.95% gross yield on a $409,500 purchase results in $5,443/mo in rent and $2,709/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.96). Annual cash flow of $32,504, five-year appreciation of $113,137, and $3,772/yr in equity build-up combine for a projected total cumulative return of $330,477.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 16% | 6.2% |
| Monthly Cash Flow | $2,709 | $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 | $5,443 |
| Total Monthly Debt Service | $2,572 |
| DSCR Ratio | 2.12x |
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.
Single Family
Built in 1870
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12404, Accord, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,185 (100%) |
| Owner Occupied HU | 1,371 (62.7%) |
| Renter Occupied HU | 301 (13.8%) |
| Vacant Housing Units | 513 (23.5%) |
| Median Home Value | $509,054 |
| Average Home Value | $595,117 |
Housing Distribution
Address Breakdown
Residential
1,674
Single Family
1,674
Multi-Family
0
Businesses
88
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 1870
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12404, Accord, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,185 (100%) |
| Owner Occupied HU | 1,371 (62.7%) |
| Renter Occupied HU | 301 (13.8%) |
| Vacant Housing Units | 513 (23.5%) |
| Median Home Value | $509,054 |
| Average Home Value | $595,117 |
Housing Distribution
Address Breakdown
Residential
1,674
Single Family
1,674
Multi-Family
0
Businesses
88
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices