86-34 77th StreetWoodhavenNY11421
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 Woodhaven at 86-34 77th Street, Woodhaven, NY, 11421 listed at $603,200 pairs $4,422/mo rent with a $2,952/mo payment to leave $394/mo cash flow. Total monthly income runs $4,422/mo, and annual cash flow reaches $4,731/yr on $198,453 cash to close. Return on cash invested measures 22.44% in year one, and rental yield registers 8.8% at a $603,200 basis. Equity gained on principal adds $3,892/yr, and annual property appreciation at 5% supports $166,653 by year five. Five-year ROI tracks 117.06% and total cumulative return in cash totals $232,316. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,422/mo property income relative to a $2,952/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Multi Family
Built in 1920
2,400 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11421, Woodhaven, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,210 (100%) |
| Owner Occupied HU | 5,817 (44.0%) |
| Renter Occupied HU | 6,673 (50.5%) |
| Vacant Housing Units | 720 ( 5.5%) |
| Median Home Value | $763,964 |
| Average Home Value | $773,555 |
Housing Distribution
Address Breakdown
Residential
9,035
Single Family
6,703
Multi-Family
2,332
Businesses
610
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices