811 Hudson AveStillwaterNY12170
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 Stillwater at 811 Hudson Ave, Stillwater, NY, 12170 offers a 8.38% rental yield on a $259,300 purchase with $1,811/mo rent. Total monthly income registers $1,811/mo, and a $1,269/mo payment leaves $80/mo available for distribution. Annual cash flow reaches $955/yr on $85,958 to close, and return on cash invested stands at 21.02% in year one. Equity gained on principal adds $1,673/yr while 5% annual appreciation supports $71,640 over five years. Portfolio math shows five-year ROI at 109.45% and total cumulative return in cash at $94,082. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,811/mo property income against a $1,269/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1900
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12170, Stillwater, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,211 (100%) |
| Owner Occupied HU | 1,540 (69.7%) |
| Renter Occupied HU | 483 (21.8%) |
| Vacant Housing Units | 188 ( 8.5%) |
| Median Home Value | $336,697 |
| Average Home Value | $420,903 |
Housing Distribution
Address Breakdown
Residential
1,808
Single Family
1,626
Multi-Family
182
Businesses
60
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: NOT APPLICABLE • N/A
Mls Name: Hubzu
Mls ID: #87916944546AUCN19