Pershing Plan, Tuxedo Reserve : Pershing at West TerraceTuxedoNY10987
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 Tuxedo at Pershing Plan, Tuxedo Reserve: Pershing at West Terrace, Tuxedo, NY, 10987 offers a 8.24% rental yield on a $682,990 purchase with $4,691/mo rent. Total monthly income registers $4,691/mo, and a $3,343/mo payment leaves $130/mo available for distribution. Annual cash flow reaches $1,560/yr on $224,704 to close, and return on cash invested stands at 20.75% in year one. Equity gained on principal adds $4,407/yr while 5% annual appreciation supports $188,698 over five years. Portfolio math shows five-year ROI at 107.98% and total cumulative return in cash at $242,631. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,691/mo property income against a $3,343/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10987, Tuxedo Park, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,689 (100%) |
| Owner Occupied HU | 1,094 (64.8%) |
| Renter Occupied HU | 357 (21.1%) |
| Vacant Housing Units | 238 (14.1%) |
| Median Home Value | $667,910 |
| Average Home Value | $880,322 |
Housing Distribution
Address Breakdown
Residential
1,167
Single Family
1,064
Multi-Family
103
Businesses
143
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
