Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Niagara Falls at 621 4th St, Niagara Falls, NY, 14301 offers a 9.25% rental yield on a $111,000 purchase with $856/mo rent. Total monthly income registers $856/mo, and a $543/mo payment leaves $115/mo available for distribution. Annual cash flow reaches $1,381/yr on $36,797 to close, and return on cash invested stands at 23.66% in year one. Equity gained on principal adds $716/yr while 5% annual appreciation supports $30,667 over five years. Portfolio math shows five-year ROI at 123.73% and total cumulative return in cash at $45,530. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $856/mo property income against a $543/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1880
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 14301, Niagara Falls, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,029 (100%) |
| Owner Occupied HU | 1,770 (25.2%) |
| Renter Occupied HU | 3,681 (52.4%) |
| Vacant Housing Units | 1,578 (22.4%) |
| Median Home Value | $78,972 |
| Average Home Value | $163,034 |
Residential
4,902
Single Family
4,400
Multi-Family
502
Businesses
344
Date | Event | Price |
|---|---|---|
| 2025-06-11 | Listed for sale | $111,000 |
| 2021-04-14 | Sold | $21,000 |
| 2021-01-28 | Sold | $7,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-12 | N/A | N/A | $16,000 | N/A |
| 2023-06-12 | N/A | N/A | $16,000 | -50.00% |
| 2022-06-12 | N/A | N/A | $32,000 | N/A |
No similar rental properties found nearby.
Listed by: Rabia Ellahi • Red Hawk Real Estate
Mls Name: NYSAMLSs
Mls Provider:
Mls ID: #B1614067
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 2025-06-12 00:18:25 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.
