654 S Drury LaneRock TavernNY12575
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 Rock Tavern at 654 S Drury Lane, Rock Tavern, NY, 12575 priced at $404,900 converts $2,400/mo rent into after a $1,982/mo obligation. Total monthly income equals $2,400/mo. Return on cash invested prints 17.19% in year one, and rental yield reads 7.11% against a $404,900 entry. Equity gained on principal adds $2,613/yr, while 5% annual appreciation compiles into $111,866 by year five. Five-year ROI reaches 88.9% and total cumulative return in cash sums $119,322. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $1,982/mo payment, not borrower’s personal income.
Single Family
Built in 1800
1.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12575, Rock Tavern, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 976 (100%) |
| Owner Occupied HU | 871 (89.2%) |
| Renter Occupied HU | 73 ( 7.5%) |
| Vacant Housing Units | 32 ( 3.3%) |
| Median Home Value | $481,599 |
| Average Home Value | $508,042 |
Housing Distribution
Address Breakdown
Residential
861
Single Family
860
Multi-Family
1
Businesses
74
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sandra Cotthaus • 1st Independent Realty Grp
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #839053
Disclaimer: The data relating to real estate for sale or lease on this web site comes in part from OneKey MLS. Real estate listings held by brokerage firms other than Zillow, Inc are marked with the OneKey MLS logo or an abbreviated logo and detailed information about them includes the name of the listing broker. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 OneKey MLS. All rights reserved.