561 Herrington RoadJohnsonvilleNY12094
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 Johnsonville at 561 Herrington Road, Johnsonville, NY, 12094 offers a 9.38% rental yield on a $299,000 purchase with $2,336/mo rent. Total monthly income registers $2,336/mo, and a $1,463/mo payment leaves $340/mo available for distribution. Annual cash flow reaches $4,077/yr on $99,119 to close, and return on cash invested stands at 24.02% in year one. Equity gained on principal adds $1,929/yr while 5% annual appreciation supports $82,608 over five years. Portfolio math shows five-year ROI at 125.54% and total cumulative return in cash at $124,438. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,336/mo property income against a $1,463/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
5.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12094, Johnsonville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 909 (100%) |
| Owner Occupied HU | 686 (75.5%) |
| Renter Occupied HU | 131 (14.4%) |
| Vacant Housing Units | 92 (10.1%) |
| Median Home Value | $247,685 |
| Average Home Value | $246,119 |
Housing Distribution
Address Breakdown
Residential
869
Single Family
869
Multi-Family
0
Businesses
14
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jessica Bedard • Realty One Group Key
Mls Name: Global MLS
Mls ID: #202610304