817 State Highway 420Brasher FallsNY13613
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 817 State Highway 420, Brasher Falls, NY, 13613 in Brasher Falls earns a 12.35% gross yield at $119,900. Rent of $1,234/mo nets $433/mo after the $539/mo mortgage. The 2.29 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $33,126 and $1,104/yr in equity accumulation project a total cumulative return of $73,656.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.4% | 6.2% |
| Monthly Cash Flow | $433 | $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 | $1,234 |
| Total Monthly Debt Service | $753 |
| DSCR Ratio | 1.64x |
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.
Multi Family
Built in N/A
2.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13613, Brasher Falls, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,152 (100%) |
| Owner Occupied HU | 805 (69.9%) |
| Renter Occupied HU | 190 (16.5%) |
| Vacant Housing Units | 157 (13.6%) |
| Median Home Value | $171,274 |
| Average Home Value | $221,811 |
Housing Distribution
Address Breakdown
Residential
1,013
Single Family
953
Multi-Family
60
Businesses
38
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
Multi Family
Built in N/A
2.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13613, Brasher Falls, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,152 (100%) |
| Owner Occupied HU | 805 (69.9%) |
| Renter Occupied HU | 190 (16.5%) |
| Vacant Housing Units | 157 (13.6%) |
| Median Home Value | $171,274 |
| Average Home Value | $221,811 |
Housing Distribution
Address Breakdown
Residential
1,013
Single Family
953
Multi-Family
60
Businesses
38
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Diana C Dufresne • Yelle Realty, LLC
Mls Name: SLCMLS
Mls Provider:
Mls ID: #50678
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.