The Manor Plan, The Aerie PreserveRock TavernNY12575
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 Rock Tavern at The Manor Plan, The Aerie Preserve, Rock Tavern, NY, 12575 priced at $775,000 pairs $6,338/mo rent with $1,163/mo cash flow after a $3,793/mo payment. Total monthly income equals $6,338/mo, and annual cash flow comes to $13,955/yr on $254,975 invested. Return on cash invested is 25.53% in year one, and rental yield stands at 9.81% on a $775,000 basis. Equity gained on principal adds $5,001/yr, and 5% annual appreciation accumulates to $214,118 by year five. Five-year ROI measures 133.61% and total cumulative return in cash reaches $340,663. For financing, Ziffy Mortgage’s DSCR program evaluates $6,338/mo property income against a $3,793/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12575, Rock Tavern, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 976 (100%) |
| Owner Occupied HU | 871 (89.2%) |
| Renter Occupied HU | 73 ( 7.5%) |
| Vacant Housing Units | 32 ( 3.3%) |
| Median Home Value | $481,599 |
| Average Home Value | $508,042 |
Housing Distribution
Address Breakdown
Residential
861
Single Family
860
Multi-Family
1
Businesses
74
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Argo Development
Mls Name: Argo Development
Mls Provider:
Mls ID: #N/A