Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Hudson Falls at 87 Vaughn Road, Hudson Falls, NY, 12839 priced at $299,000 converts $2,089/mo rent into $93/mo cash flow after a $1,463/mo obligation. Total monthly income equals $2,089/mo, and annual cash flow totals $1,113/yr on $99,119 invested. Return on cash invested prints 21.03% in year one, and rental yield reads 8.38% against a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation compiles into $82,608 by year five. Five-year ROI reaches 109.5% and total cumulative return in cash sums $108,538. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,089/mo property income covering a $1,463/mo payment, not borrower’s personal income.
Single Family
Built in 1948
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 12839, Hudson Falls, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,305 (100%) |
| Owner Occupied HU | 3,330 (52.8%) |
| Renter Occupied HU | 2,554 (40.5%) |
| Vacant Housing Units | 421 ( 6.7%) |
| Median Home Value | $178,947 |
| Average Home Value | $269,636 |
Residential
5,847
Single Family
5,461
Multi-Family
386
Businesses
332
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Christine Hogan-Barton • Roohan Realty
Mls Name: Global MLS
Mls ID: #202527118
