7731 Bainbridge DrLiverpoolNY13090
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 7731 Bainbridge Dr, Liverpool, NY, 13090 in Liverpool speaks for itself: 13.2% gross on a $269,900 price, generating $2,970/mo in rent and $1,168/mo in net income after the $1,214/mo debt service. DSCR 2.45, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $14,012 stacks alongside $74,568 in projected five-year appreciation and $2,486/yr in principal reduction. Projected total cumulative return: $178,052.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 13.2% | 6.2% |
| Monthly Cash Flow | $1,168 | $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 | $2,970 |
| Total Monthly Debt Service | $1,695 |
| DSCR Ratio | 1.75x |
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 1985
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13090, Liverpool, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,430 (100%) |
| Owner Occupied HU | 8,748 (65.1%) |
| Renter Occupied HU | 4,147 (30.9%) |
| Vacant Housing Units | 535 ( 4.0%) |
| Median Home Value | $216,824 |
| Average Home Value | $252,876 |
Housing Distribution
Address Breakdown
Residential
12,999
Single Family
9,595
Multi-Family
3,404
Businesses
515
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 1985
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13090, Liverpool, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,430 (100%) |
| Owner Occupied HU | 8,748 (65.1%) |
| Renter Occupied HU | 4,147 (30.9%) |
| Vacant Housing Units | 535 ( 4.0%) |
| Median Home Value | $216,824 |
| Average Home Value | $252,876 |
Housing Distribution
Address Breakdown
Residential
12,999
Single Family
9,595
Multi-Family
3,404
Businesses
515
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices