D Plan, The Residences at The Adelphi HotelSaratoga SpringsNY12866
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 Saratoga Springs at D Plan, The Residences at The Adelphi Hotel, Saratoga Springs, NY, 12866 offers $3,592/mo rent that, after a $5,433/mo payment. Total monthly income is $3,592/mo. Return on cash invested measures 7.62% in year one, and rental yield stands at 3.88% at a $1,110,000 entry. Equity gained on principal adds $7,163/yr while 5% annual appreciation compounds into $306,673 by year five. Five-year ROI records 37.52% and total cumulative return in cash reaches $134,931. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,592/mo property income versus a $5,433/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12866, Saratoga Springs, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,215 (100%) |
| Owner Occupied HU | 11,132 (52.5%) |
| Renter Occupied HU | 7,304 (34.4%) |
| Vacant Housing Units | 2,779 (13.1%) |
| Median Home Value | $538,112 |
| Average Home Value | $603,511 |
Housing Distribution
Address Breakdown
Residential
19,529
Single Family
15,928
Multi-Family
3,601
Businesses
2,184
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shannon McCarthy • Beechwood Homes
Mls Name: Beechwood Homes
Mls ID: #N/A