95 County Route 76StillwaterNY12170
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingSteady, low-maintenance, and fundable: 95 County Route 76, Stillwater, NY, 12170 in Stillwater at $409,000. Rental yield 6.14%. The 6.14% yield and 1.14 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $112,999 by year five, and $3,767/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $114,841.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 6.1% | 6.2% |
| Monthly Cash Flow | $(640) | $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 | $2,092 |
| Total Monthly Debt Service | $2,569 |
| DSCR Ratio | 0.81x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1888
1.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12170, Stillwater, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,211 (100%) |
| Owner Occupied HU | 1,540 (69.7%) |
| Renter Occupied HU | 483 (21.8%) |
| Vacant Housing Units | 188 ( 8.5%) |
| Median Home Value | $336,697 |
| Average Home Value | $420,903 |
Housing Distribution
Address Breakdown
Residential
1,808
Single Family
1,626
Multi-Family
182
Businesses
60
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 1888
1.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12170, Stillwater, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,211 (100%) |
| Owner Occupied HU | 1,540 (69.7%) |
| Renter Occupied HU | 483 (21.8%) |
| Vacant Housing Units | 188 ( 8.5%) |
| Median Home Value | $336,697 |
| Average Home Value | $420,903 |
Housing Distribution
Address Breakdown
Residential
1,808
Single Family
1,626
Multi-Family
182
Businesses
60
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chrystal Chadwick • Premier Homes Elite Realty LLC
Mls Name: Global MLS
Mls ID: #202521859