800 Willis Avenue #115AlbertsonNY11507
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 800 Willis Avenue #115, Albertson, NY, 11507 in Albertson speaks for itself: 10.89% gross on a $509,000 price, generating $4,620/mo in rent and $661/mo in net income after the $2,289/mo debt service. DSCR 2.02, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $7,932 stacks alongside $140,627 in projected five-year appreciation and $4,688/yr in principal reduction. Projected total cumulative return: $272,682.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $661 | $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 | $4,620 |
| Total Monthly Debt Service | $3,197 |
| DSCR Ratio | 1.45x |
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.
Condo
Built in 1984
1.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11507, Albertson, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,571 (100%) |
| Owner Occupied HU | 2,329 (90.6%) |
| Renter Occupied HU | 158 ( 6.1%) |
| Vacant Housing Units | 84 ( 3.3%) |
| Median Home Value | $872,328 |
| Average Home Value | $944,581 |
Housing Distribution
Address Breakdown
Residential
2,457
Single Family
2,394
Multi-Family
63
Businesses
351
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
Condo
Built in 1984
1.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11507, Albertson, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,571 (100%) |
| Owner Occupied HU | 2,329 (90.6%) |
| Renter Occupied HU | 158 ( 6.1%) |
| Vacant Housing Units | 84 ( 3.3%) |
| Median Home Value | $872,328 |
| Average Home Value | $944,581 |
Housing Distribution
Address Breakdown
Residential
2,457
Single Family
2,394
Multi-Family
63
Businesses
351
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices