Waverly, NY — Rental Investment Analysis
🟢GOOD— solid returnsData: HUD FMR FY2024 + Zillow ZHVI April 2026 + Freddie Mac rates. Last updated June 2026.
Investment Summary
As of 2026, Waverly, NY offers a 6.9% cap rate with median home prices of $160,641 and 3-bedroom rents of $1,410/month.
Waverly offers solid returns for rental investors. At $160,641 median home price, Waverly is affordable by national standards and within reach for most conventional loans. With 3-bedroom rents around $1,410/month, the 6.9% cap rate tells the story. Cash flow is modest at +$74/month — positive but tight. Rate increases or vacancies could flip it negative.
The 1% rule comes in at 0.88% — doesn't quite pass, but close enough to find individual deals that work. DSCR of 1.09 is tight — you'll pass most lender minimums but with little margin for error.
Bottom line: Waverly offers a balance of moderate cash flow and growth potential. Good for investors who want some income while building equity over time.
Data sources: HUD Fair Market Rents (FY2024), Zillow Home Value Index (April 2026), Freddie Mac Primary Mortgage Market Survey.
Cap Rate
6.9%
Above average
Monthly Cash Flow
+$74
After all expenses
Price-to-Rent
9.5
Investor-friendly
DSCR
1.09
Tight
Key Metrics
- Median Home Price
- $160,641
- Average Rent (3BR)
- $1,410/mo
- Price-to-Rent Ratio
- 9.5(good)
- 1% Rule
- 0.88%(fails — need 1%+)
- Cash-on-Cash Return
- 2.4%
- Vacancy Rate
- 8.0%
Market Strength
- Unemployment Rate
- 4.6%(+0.3% vs national)
- Rent Growth (YoY)
- +2.9%(national avg)
- Population Growth
- -1.15% YoY
Property Tax Rate
1.62%
of assessed value (NY avg)
Median Income
$74,314
household (NY avg)
Rent-to-Income
22.8%
Affordable
Section 8 Max Rent
$1,410/mo
3BR voucher payment
NY Investor Climate
Landlord Friendly
3/10
State Income Tax
Has state tax
Property Tax
1.62% effective
Population Trend
-1.15% (3yr)