582 Peck RdKirkvilleNY13082
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 582 Peck Rd, Kirkville, NY, 13082 in Kirkville. Priced at $254,300, it generates $4,003/mo in gross rent and $2,305/mo in net monthly cash flow, a 18.89% yield that comfortably supports the 3.50 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $27,660. Five-year appreciation: $70,258. Equity from principal paydown: $2,342/yr. Total projected cumulative return: $245,337.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 18.9% | 6.2% |
| Monthly Cash Flow | $2,305 | $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 | $4,003 |
| Total Monthly Debt Service | $1,597 |
| DSCR Ratio | 2.51x |
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 1977
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13082, Kirkville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,153 (100%) |
| Owner Occupied HU | 1,733 (80.5%) |
| Renter Occupied HU | 250 (11.6%) |
| Vacant Housing Units | 170 ( 7.9%) |
| Median Home Value | $205,119 |
| Average Home Value | $240,649 |
Housing Distribution
Address Breakdown
Residential
1,978
Single Family
1,757
Multi-Family
221
Businesses
44
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 1977
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13082, Kirkville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,153 (100%) |
| Owner Occupied HU | 1,733 (80.5%) |
| Renter Occupied HU | 250 (11.6%) |
| Vacant Housing Units | 170 ( 7.9%) |
| Median Home Value | $205,119 |
| Average Home Value | $240,649 |
Housing Distribution
Address Breakdown
Residential
1,978
Single Family
1,757
Multi-Family
221
Businesses
44
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices