1314 County Route 28LisbonNY13658
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 1314 County Route 28, Lisbon, NY, 13658 in Lisbon is straightforward: $279,000 in, $2,248/mo in rent, $384/mo out after debt service. The 9.67% gross yield and 1.79 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $77,083 by year five. With $2,570/yr in principal equity, the total cumulative return is projected at $131,156.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 6.2% |
| Monthly Cash Flow | $384 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,248 |
| Total Monthly Debt Service | $1,752 |
| DSCR Ratio | 1.28x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1948
1.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13658, Lisbon, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,071 (100%) |
| Owner Occupied HU | 784 (73.2%) |
| Renter Occupied HU | 152 (14.2%) |
| Vacant Housing Units | 135 (12.6%) |
| Median Home Value | $167,325 |
| Average Home Value | $220,765 |
Housing Distribution
Address Breakdown
Residential
945
Single Family
933
Multi-Family
12
Businesses
37
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
Single Family
Built in 1948
1.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 13658, Lisbon, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,071 (100%) |
| Owner Occupied HU | 784 (73.2%) |
| Renter Occupied HU | 152 (14.2%) |
| Vacant Housing Units | 135 (12.6%) |
| Median Home Value | $167,325 |
| Average Home Value | $220,765 |
Housing Distribution
Address Breakdown
Residential
945
Single Family
933
Multi-Family
12
Businesses
37
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices