873 Worcester DriveNiskayunaNY12309
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 Niskayuna at 873 Worcester Drive, Niskayuna, NY, 12309 priced at $449,800 converts $3,828/mo rent into $824/mo cash flow after a $2,202/mo obligation. Total monthly income equals $3,828/mo, and annual cash flow totals $9,886/yr on $149,109 invested. Return on cash invested prints 26.54% in year one, and rental yield reads 10.21% against a $449,800 entry. Equity gained on principal adds $2,902/yr, while 5% annual appreciation compiles into $124,271 by year five. Five-year ROI reaches 139.04% and total cumulative return in cash sums $207,315. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,828/mo property income covering a $2,202/mo payment, not borrower’s personal income.
Single Family
Built in 1965
0.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12309, Schenectady, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,491 (100%) |
| Owner Occupied HU | 9,704 (71.9%) |
| Renter Occupied HU | 3,031 (22.5%) |
| Vacant Housing Units | 756 ( 5.6%) |
| Median Home Value | $348,109 |
| Average Home Value | $382,773 |
Housing Distribution
Address Breakdown
Residential
12,862
Single Family
12,210
Multi-Family
652
Businesses
513
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices