5351 Jillian LnBrewertonNY13029
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow5351 Jillian Ln, Brewerton, NY, 13029 in Brewerton earns its strong cash-flow label: 18.52% yield, $5,400/mo rent, $3,063/mo net income, DSCR 3.43. The $349,900 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $96,671 by year five. Combined with $3,223/yr in principal paydown, total projected return reaches $330,634.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 18.5% | 6.2% |
| Monthly Cash Flow | $3,063 | $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 | $5,400 |
| Total Monthly Debt Service | $2,197 |
| DSCR Ratio | 2.46x |
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 2002
10,463 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13029, Brewerton, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,107 (100%) |
| Owner Occupied HU | 2,122 (68.3%) |
| Renter Occupied HU | 746 (24.0%) |
| Vacant Housing Units | 239 ( 7.7%) |
| Median Home Value | $286,074 |
| Average Home Value | $336,620 |
Housing Distribution
Address Breakdown
Residential
2,941
Single Family
2,694
Multi-Family
247
Businesses
191
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 2002
10,463 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13029, Brewerton, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,107 (100%) |
| Owner Occupied HU | 2,122 (68.3%) |
| Renter Occupied HU | 746 (24.0%) |
| Vacant Housing Units | 239 ( 7.7%) |
| Median Home Value | $286,074 |
| Average Home Value | $336,620 |
Housing Distribution
Address Breakdown
Residential
2,941
Single Family
2,694
Multi-Family
247
Businesses
191
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices