82 New York AveJohnson CityNY13790
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
Rental property for sale in Johnson City at 82 New York Ave, Johnson City, NY, 13790 priced at $125,000 pairs $1,283/mo rent with $448/mo cash flow after a $612/mo payment. Total monthly income equals $1,283/mo, and annual cash flow comes to $5,377/yr on $41,438 invested. Return on cash invested is 32.89% in year one, and rental yield stands at 12.32% on a $125,000 basis. Equity gained on principal adds $807/yr, and 5% annual appreciation accumulates to $34,535 by year five. Five-year ROI measures 173.16% and total cumulative return in cash reaches $71,753. For financing, Ziffy Mortgage’s DSCR program evaluates $1,283/mo property income against a $612/mo payment instead of your W2s, 1099s, or Tax returns.
Multi Family
Built in 1925
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13790, Johnson City, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,406 (100%) |
| Owner Occupied HU | 4,215 (44.8%) |
| Renter Occupied HU | 3,857 (41.0%) |
| Vacant Housing Units | 1,334 (14.2%) |
| Median Home Value | $129,675 |
| Average Home Value | $196,243 |
Housing Distribution
Address Breakdown
Residential
8,061
Single Family
7,107
Multi-Family
954
Businesses
662
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aleya Majid • EXIT REALTY HOMEWARD BOUND
Mls Name: GBMLS
Mls ID: #333006