65 Ellsworth AvenueHarrisonNY10528
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
Rental property for sale in Harrison at 65 Ellsworth Avenue, Harrison, NY, 10528 priced at $949,900 converts $7,306/mo rent into $963/mo cash flow after a $4,649/mo obligation. Total monthly income equals $7,306/mo, and annual cash flow totals $11,556/yr on $312,517 invested. Return on cash invested prints 23.76% in year one, and rental yield reads 9.23% against a $949,900 entry. Equity gained on principal adds $6,130/yr, while 5% annual appreciation compiles into $262,440 by year five. Five-year ROI reaches 124.1% and total cumulative return in cash sums $387,846. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,306/mo property income covering a $4,649/mo payment, not borrower’s personal income.
Multi Family
Built in 1927
4,792 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10528, Harrison, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,765 (100%) |
| Owner Occupied HU | 2,602 (54.6%) |
| Renter Occupied HU | 1,879 (39.4%) |
| Vacant Housing Units | 284 ( 6.0%) |
| Median Home Value | $912,142 |
| Average Home Value | $1,110,628 |
Housing Distribution
Address Breakdown
Residential
4,771
Single Family
3,757
Multi-Family
1,014
Businesses
493
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices