The Willow Plan, The Villages at Hudson MeadowsStuyvesantNY12173
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 Stuyvesant at The Willow Plan, The Villages at Hudson Meadows, Stuyvesant, NY, 12173 earns $106/mo cash flow from $1,440/mo rent with a $978/mo payment. Total monthly income totals $1,440/mo, and annual cash flow totals $1,266/yr on $66,267 capital. ROI tracks 21.82% on current figures, and rental yield reads 8.64% at a $199,900 purchase. Equity gained on principal adds $1,290/yr, and 5% annual appreciation supports $55,229 over five years. Five-year ROI reaches 113.76% and total cumulative return in cash sums $75,385. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,440/mo property income instead of your personal income.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12173, Stuyvesant, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 926 (100%) |
| Owner Occupied HU | 648 (70.0%) |
| Renter Occupied HU | 166 (17.9%) |
| Vacant Housing Units | 112 (12.1%) |
| Median Home Value | $274,737 |
| Average Home Value | $345,008 |
Housing Distribution
Address Breakdown
Residential
699
Single Family
699
Multi-Family
0
Businesses
29
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Berry & Wythe
Mls Name: Berry & Wythe
Mls ID: #N/A