662 Pendell Hill RdWhitney PtNY13862
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow662 Pendell Hill Rd, Whitney Pt, NY, 13862 in Whitney Pt is a solid income-producing rental, 11.82% gross yield, $1,260/mo rent, $406/mo net cash flow on a $127,900 buy. DSCR 2.19 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $35,336 and $1,178/yr in principal reduction project a total cumulative return of $74,903.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 6.2% |
| Monthly Cash Flow | $406 | $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 | $1,260 |
| Total Monthly Debt Service | $803 |
| DSCR Ratio | 1.57x |
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 1958
0.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13862, Whitney Point, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,878 (100%) |
| Owner Occupied HU | 1,267 (67.5%) |
| Renter Occupied HU | 377 (20.1%) |
| Vacant Housing Units | 234 (12.5%) |
| Median Home Value | $184,821 |
| Average Home Value | $210,679 |
Housing Distribution
Address Breakdown
Residential
1,457
Single Family
1,434
Multi-Family
23
Businesses
89
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 1958
0.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13862, Whitney Point, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,878 (100%) |
| Owner Occupied HU | 1,267 (67.5%) |
| Renter Occupied HU | 377 (20.1%) |
| Vacant Housing Units | 234 (12.5%) |
| Median Home Value | $184,821 |
| Average Home Value | $210,679 |
Housing Distribution
Address Breakdown
Residential
1,457
Single Family
1,434
Multi-Family
23
Businesses
89
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices