81 Cedarway CirWebsterNY14580
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play81 Cedarway Cir, Webster, NY, 14580 in Webster is priced for appreciation, not yield. Rental yield 4.36%. At $579,900 with a 4.36% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $160,216 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.81) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $93,872.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 4.4% | 6.2% |
| Monthly Cash Flow | $(1,992) | $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 | $2,108 |
| Total Monthly Debt Service | $3,870 |
| DSCR Ratio | 0.54x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2025
2,600 sqft lot
$N/A/sqft
$228 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14580, Webster, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,961 (100%) |
| Owner Occupied HU | 17,159 (68.7%) |
| Renter Occupied HU | 6,645 (26.6%) |
| Vacant Housing Units | 1,157 ( 4.6%) |
| Median Home Value | $300,034 |
| Average Home Value | $334,881 |
Housing Distribution
Address Breakdown
Residential
23,828
Single Family
21,477
Multi-Family
2,351
Businesses
1,333
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 2025
2,600 sqft lot
$N/A/sqft
$228 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14580, Webster, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,961 (100%) |
| Owner Occupied HU | 17,159 (68.7%) |
| Renter Occupied HU | 6,645 (26.6%) |
| Vacant Housing Units | 1,157 ( 4.6%) |
| Median Home Value | $300,034 |
| Average Home Value | $334,881 |
Housing Distribution
Address Breakdown
Residential
23,828
Single Family
21,477
Multi-Family
2,351
Businesses
1,333
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather Garnish • Pride Mark Realty, Inc.
Mls Name: NYSAMLSs
Mls Provider:
Mls ID: #R1623561
Disclaimer: The data relating to real estate on this web site comes in part from the Internet Data Exchange (IDX) Program of the CNYIS, UNYREIS and WNYREIS. Real estate listings held by firms other than Zillow, Inc. are marked with the IDX logo and include the Listing Brokers Firm Name. Listing Data last updated at 2025-07-18 11:50:09 PDT. Disclaimer: All information deemed reliable but not guaranteed and should be independently verified. All properties are subject to prior sale, change or withdrawal. Neither the listing broker(s) nor Zillow, Inc. shall be responsible for any typographical errors, misinformation, misprints, and shall be held totally harmless. 2025 CNYIS, UNYREIS, WNYREIS. All rights reserved.