Worthington Ranch Plan, Harmon Grove by Amedore HomesTurn On Reilly Way To Bergen Pl NiskayunaNY12309
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 Turn On Reilly Way To Bergen Pl Niskayuna at Worthington Ranch Plan, Harmon Grove by Amedore Homes, Turn On Reilly Way To Bergen Pl Niskayuna, NY, 12309 offers a 6.35% rental yield on a $594,900 purchase with $3,148/mo rent. Equity gained on principal adds $3,839/yr while 5% annual appreciation supports $164,360 over five years. Portfolio math shows five-year ROI at 77.16% and total cumulative return in cash at $151,015. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,148/mo property income against a $2,912/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 12309, Schenectady, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,491 (100%) |
| Owner Occupied HU | 9,704 (71.9%) |
| Renter Occupied HU | 3,031 (22.5%) |
| Vacant Housing Units | 756 ( 5.6%) |
| Median Home Value | $348,109 |
| Average Home Value | $382,773 |
Housing Distribution
Address Breakdown
Residential
12,862
Single Family
12,210
Multi-Family
652
Businesses
513
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Amedore Homes
Mls Name: Amedore Homes
Mls Provider:
Mls ID: #N/A