45 Ellicott RdWest FallsNY14170
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
Investment property for sale in West Falls at 45 Ellicott Rd, West Falls, NY, 14170 listed at $225,000 pairs $1,944/mo rent with a $1,101/mo payment to leave $442/mo cash flow. Total monthly income runs $1,944/mo, and annual cash flow reaches $5,301/yr on $74,588 cash to close. Return on cash invested measures 27.02% in year one, and rental yield registers 10.37% at a $225,000 basis. Equity gained on principal adds $1,452/yr, and annual property appreciation at 5% supports $62,163 by year five. Five-year ROI tracks 141.59% and total cumulative return in cash totals $105,609. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,944/mo property income relative to a $1,101/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1959
0.72 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14170, West Falls, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,020 (100%) |
| Owner Occupied HU | 833 (81.7%) |
| Renter Occupied HU | 119 (11.7%) |
| Vacant Housing Units | 68 ( 6.7%) |
| Median Home Value | $379,905 |
| Average Home Value | $450,000 |
Housing Distribution
Address Breakdown
Residential
962
Single Family
962
Multi-Family
0
Businesses
68
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elisa M Roaldi • WNY Metro Roberts Realty
Mls Name: NYSAMLSs
Mls ID: #B1641936