End Unit Plan, Ellsworth CommonsBallston SpaNY12020
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 Ballston Spa at End Unit Plan, Ellsworth Commons, Ballston Spa, NY, 12020 uses $153,650 cash to close to unlock $1,361/yr annual cash flow and $113/mo monthly cash flow. Total monthly income runs $3,409/mo, and a $2,269/mo payment keeps the spread at $113/mo. Purchase price stands at $463,500, and rental yield measures 8.83% with $3,409/mo rent. Return on cash invested shows 20.79% in year one, and 5% annual appreciation builds toward $128,057 over five years. Five-year ROI reaches 108.81% and total cumulative return in cash records $167,192. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,409/mo property income covering a $2,269/mo payment rather than investor’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
$200 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12020, Ballston Spa, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,355 (100%) |
| Owner Occupied HU | 10,454 (63.9%) |
| Renter Occupied HU | 4,631 (28.3%) |
| Vacant Housing Units | 1,270 ( 7.8%) |
| Median Home Value | $368,074 |
| Average Home Value | $412,521 |
Housing Distribution
Address Breakdown
Residential
15,952
Single Family
14,853
Multi-Family
1,099
Businesses
1,015
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Marini Homes, LLC
Mls Name: Marini Homes, LLC
Mls ID: #N/A