58 Duell Hill RoadBrant LakeNY12815
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 58 Duell Hill Road, Brant Lake, NY, 12815 in Brant Lake. Priced at $475,000, it generates $4,072/mo in gross rent and $900/mo in net monthly cash flow, a 10.29% yield that comfortably supports the 1.91 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,796. Five-year appreciation: $131,234. Equity from principal paydown: $4,375/yr. Total projected cumulative return: $239,042.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.2% |
| Monthly Cash Flow | $900 | $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 | $4,072 |
| Total Monthly Debt Service | $2,983 |
| DSCR Ratio | 1.37x |
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 2000
1.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12815, Brant Lake, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,128 (100%) |
| Owner Occupied HU | 335 (29.7%) |
| Renter Occupied HU | 44 ( 3.9%) |
| Vacant Housing Units | 749 (66.4%) |
| Median Home Value | $453,571 |
| Average Home Value | $569,724 |
Housing Distribution
Address Breakdown
Residential
433
Single Family
433
Multi-Family
0
Businesses
42
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 2000
1.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12815, Brant Lake, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,128 (100%) |
| Owner Occupied HU | 335 (29.7%) |
| Renter Occupied HU | 44 ( 3.9%) |
| Vacant Housing Units | 749 (66.4%) |
| Median Home Value | $453,571 |
| Average Home Value | $569,724 |
Housing Distribution
Address Breakdown
Residential
433
Single Family
433
Multi-Family
0
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Saraha Millington • Gallo Realty ADK Inc
Mls Name: Global MLS
Mls ID: #202521529