Richmond Plan, Fairwood EstatesWilliamsvilleNY14221
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 Williamsville at Richmond Plan, Fairwood Estates, Williamsville, NY, 14221 priced at $593,000 pairs $4,649/mo rent with $653/mo cash flow after a $2,902/mo payment. Total monthly income equals $4,649/mo, and annual cash flow comes to $7,842/yr on $195,097 invested. Return on cash invested is 24.08% in year one, and rental yield stands at 9.41% on a $593,000 basis. Equity gained on principal adds $3,827/yr, and 5% annual appreciation accumulates to $163,835 by year five. Five-year ROI measures 125.91% and total cumulative return in cash reaches $245,638. For financing, Ziffy Mortgage’s DSCR program evaluates $4,649/mo property income against a $2,902/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$36 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 14221, Buffalo, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 17,359 (69.1%) |
| Renter Occupied HU | 6,235 (24.8%) |
| Vacant Housing Units | 1,514 ( 6.0%) |
| Median Home Value | $342,209 |
| Average Home Value | $378,674 |
Housing Distribution
Address Breakdown
Residential
24,019
Single Family
19,051
Multi-Family
4,968
Businesses
2,271
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Essex Homes
Mls Name: Essex Homes
Mls Provider:
Mls ID: #N/A