81 Route 65HensonvilleNY12439
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe headline number at 81 Route 65, Hensonville, NY, 12439 in Hensonville is the 1.91 coverage ratio: rent of $3,529/mo versus a $1,844/mo debt payment on a $410,000 property. Rental yield 7.17%. That margin is what gives Ziffy Mortgage's DSCR loan the coverage it needs for a clean, fast approval, no W-2s, no U.S. residency. Appreciation at 5%/yr projects $113,275 by year five, with $3,776/yr in equity from paydown. Total projected cumulative return: $207,233.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.2% | 6.2% |
| Monthly Cash Flow | $(288) | $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 | $3,529 |
| Total Monthly Debt Service | $2,575 |
| DSCR Ratio | 1.37x |
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 1900
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12439, Hensonville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 448 (100%) |
| Owner Occupied HU | 141 (31.5%) |
| Renter Occupied HU | 31 ( 6.9%) |
| Vacant Housing Units | 276 (61.6%) |
| Median Home Value | $416,176 |
| Average Home Value | $501,755 |
Housing Distribution
Address Breakdown
Residential
157
Single Family
157
Multi-Family
0
Businesses
25
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 1900
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12439, Hensonville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 448 (100%) |
| Owner Occupied HU | 141 (31.5%) |
| Renter Occupied HU | 31 ( 6.9%) |
| Vacant Housing Units | 276 (61.6%) |
| Median Home Value | $416,176 |
| Average Home Value | $501,755 |
Housing Distribution
Address Breakdown
Residential
157
Single Family
157
Multi-Family
0
Businesses
25
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jessica Surbeck • WINDSTAR REALTY GROUP LLC
Mls Name: My State MLS
Mls ID: #11484327