77-87 Stella DriveGardinerNY12525
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
Investment property for sale in Gardiner at 77-87 Stella Drive, Gardiner, NY, 12525 listed at $1,690,000 pairs $11,316/mo rent with a $8,272/mo payment to leave $30/mo cash flow. Total monthly income runs $11,316/mo, and annual cash flow reaches $362/yr on $547,560 cash to close. Return on cash invested measures 20.44% in year one, and rental yield registers 8.04% at a $1,690,000 basis. Equity gained on principal adds $10,905/yr, and annual property appreciation at 5% supports $466,916 by year five. Five-year ROI tracks 106.23% and total cumulative return in cash totals $581,664. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $11,316/mo property income relative to a $8,272/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2012
12.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12525, Gardiner, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,625 (100%) |
| Owner Occupied HU | 1,102 (67.8%) |
| Renter Occupied HU | 297 (18.3%) |
| Vacant Housing Units | 226 (13.9%) |
| Median Home Value | $479,927 |
| Average Home Value | $529,369 |
Housing Distribution
Address Breakdown
Residential
1,450
Single Family
1,450
Multi-Family
0
Businesses
149
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Steven Asher Cohen • Berkshire Hathaway Homeservice
Mls Name: UCBR
Mls Provider:
Mls ID: #20242186
Disclaimer: IDX information 2024 by the Multiple Listing Service of Ulster County, Inc. All Rights Reserved. The data relating to real estate on this website comes in part from the IDX of the Multiple Listing Service of Ulster County, Inc. Information is deemed reliable but is not guaranteed accurate by the MLS. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.