Willseyville, NY — Rental Investment Analysis
🟢GOOD— solid returnsCap Rate
7.2%
Above average
Monthly Cash Flow
+$134
After all expenses
Price-to-Rent
9.2
Investor-friendly
DSCR
1.13
Tight
📊 Key Metrics
- Median Home Price
- $188,177
- Average Rent (3BR)
- $1,710/mo
- Price-to-Rent Ratio
- 9.2(good)
- 1% Rule
- 0.91%(fails — need 1%+)
- Cash-on-Cash Return
- 3.7%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →