5660 Smith RdCubaNY14727
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 5660 Smith Rd, Cuba, NY, 14727 in Cuba speaks for itself: 15.18% gross on a $160,000 price, generating $2,024/mo in rent and $956/mo in net income after the $719/mo debt service. DSCR 2.82, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,471 stacks alongside $44,205 in projected five-year appreciation and $1,474/yr in principal reduction. Projected total cumulative return: $122,548.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 15.2% | 6.2% |
| Monthly Cash Flow | $956 | $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 | $2,024 |
| Total Monthly Debt Service | $1,005 |
| DSCR Ratio | 2.01x |
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.
Manufactured
Built in 1989
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14727, Cuba, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,083 (100%) |
| Owner Occupied HU | 1,733 (56.2%) |
| Renter Occupied HU | 461 (15.0%) |
| Vacant Housing Units | 889 (28.8%) |
| Median Home Value | $122,331 |
| Average Home Value | $186,803 |
Housing Distribution
Address Breakdown
Residential
2,271
Single Family
2,207
Multi-Family
64
Businesses
160
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
Manufactured
Built in 1989
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14727, Cuba, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,083 (100%) |
| Owner Occupied HU | 1,733 (56.2%) |
| Renter Occupied HU | 461 (15.0%) |
| Vacant Housing Units | 889 (28.8%) |
| Median Home Value | $122,331 |
| Average Home Value | $186,803 |
Housing Distribution
Address Breakdown
Residential
2,271
Single Family
2,207
Multi-Family
64
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lisa C Darling • Homestar Realty
Mls Name: NYSAMLSs
Mls Provider:
Mls ID: #B1565282
Disclaimer: The data relating to real estate on this web site comes in part from the Internet Data Exchange (IDX) Program of the CNYIS, UNYREIS and WNYREIS. Real estate listings held by firms other than Zillow, Inc. are marked with the IDX logo and include the Listing Brokers Firm Name. Listing Data last updated at 2025-10-22 04:47:26 PDT. Disclaimer: All information deemed reliable but not guaranteed and should be independently verified. All properties are subject to prior sale, change or withdrawal. Neither the listing broker(s) nor Zillow, Inc. shall be responsible for any typographical errors, misinformation, misprints, and shall be held totally harmless. 2025 CNYIS, UNYREIS, WNYREIS. All rights reserved.