6659 Daffodil DrBathNY14810
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 6659 Daffodil Dr, Bath, NY, 14810 in Bath is narrow, $169/mo net on $1,337/mo rent after the $786/mo debt service, but the property operates at break-even-plus, not a loss. At $174,900 with a 9.17% yield, the long-run equity case via 5% appreciation ($48,322 over five years) and $1,611/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.70 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $77,641.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $169 | $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 | $1,337 |
| Total Monthly Debt Service | $1,098 |
| DSCR Ratio | 1.22x |
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.
Manufactured
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14810, Bath, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,868 (100%) |
| Owner Occupied HU | 3,275 (55.8%) |
| Renter Occupied HU | 1,766 (30.1%) |
| Vacant Housing Units | 827 (14.1%) |
| Median Home Value | $144,416 |
| Average Home Value | $171,024 |
Housing Distribution
Address Breakdown
Residential
5,215
Single Family
4,820
Multi-Family
395
Businesses
383
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
Manufactured
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14810, Bath, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,868 (100%) |
| Owner Occupied HU | 3,275 (55.8%) |
| Renter Occupied HU | 1,766 (30.1%) |
| Vacant Housing Units | 827 (14.1%) |
| Median Home Value | $144,416 |
| Average Home Value | $171,024 |
Housing Distribution
Address Breakdown
Residential
5,215
Single Family
4,820
Multi-Family
395
Businesses
383
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices