66 Celtic LnRochesterNY14626
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 66 Celtic Ln, Rochester, NY, 14626 in Rochester is straightforward: $229,900 in, $1,835/mo in rent, $300/mo out after debt service. The 9.58% gross yield and 1.77 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $63,517 by year five. With $2,117/yr in principal equity, the total cumulative return is projected at $106,993.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.2% |
| Monthly Cash Flow | $300 | $450 |
City averages based on Rochester market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,835 |
| Total Monthly Debt Service | $1,444 |
| DSCR Ratio | 1.27x |
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 1993
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14626, Rochester, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,919 (100%) |
| Owner Occupied HU | 9,422 (67.7%) |
| Renter Occupied HU | 4,018 (28.9%) |
| Vacant Housing Units | 479 ( 3.4%) |
| Median Home Value | $218,241 |
| Average Home Value | $252,930 |
Housing Distribution
Address Breakdown
Residential
13,463
Single Family
11,058
Multi-Family
2,405
Businesses
908
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 1993
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14626, Rochester, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,919 (100%) |
| Owner Occupied HU | 9,422 (67.7%) |
| Renter Occupied HU | 4,018 (28.9%) |
| Vacant Housing Units | 479 ( 3.4%) |
| Median Home Value | $218,241 |
| Average Home Value | $252,930 |
Housing Distribution
Address Breakdown
Residential
13,463
Single Family
11,058
Multi-Family
2,405
Businesses
908
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Courtney Schaller • RE/MAX Plus
Mls Name: NYSAMLSs
Mls Provider:
Mls ID: #R1592338
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 2025-03-13 06:12:37 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.