Rental numbers for ZIP 12064 (East Worcester, NY)
Cash-flow positive at today's 7.78% investor rate with 25% down: about $26 a month on the typical home.
- Gross yield
- 12.7%
- rent x 12 / price
- Est. cap rate
- 6.7%
- NOI / price
- Cash flow
- +$26/mo
- at 7.78%, 25% down
- Typical price
- $130,000
- Zillow ZHVI, Aug 2026
- HUD Fair Market Rent
- $1,370/mo
- HUD Fair Market Rent, 2 bedroom, FY2026
The pro forma
Typical home, default assumptions
| Operator | Line | Amount | Source |
|---|---|---|---|
| Gross rent | $16,440 | ||
| Vacancy | $822 | ||
| Management | $1,249 | ||
| Property tax | $2,194 | ||
| Insurance | $2,161 | ||
| Maintenance | $1,300 | ||
| Net operating income | $8,714 | ||
| Loan payments | $8,404 | ||
| Cash flow | $311 |
| Operator | Line | Amount | Source |
|---|---|---|---|
| Typical price | $129,958 | ||
| Down payment (25%) | $32,490 | ||
| Loan | $97,469 | ||
| Rate | 7.78% | ||
| Monthly payment | $700 | ||
| Cash in | $36,388 | ||
| Cash-on-cash return | 0.9% | ||
| DSCR | 1.04 | ||
| Break-even rate | 8.16% |
Assumptions
Change them in the calculator- Down payment25%
- A common minimum for investment-property and DSCR loans.
- Interest rate7.78%
- Freddie Mac 30-year 7.03% (week of 2026-09-24) + 0.75 point investor premium.
- Loan term30 years
- Fixed, fully amortising.
- Closing costs3% of price
- Added to cash invested.
- Insurance$2,161 a year
- NAIC 2023 average homeowners (HO-3) premium for New York, $1,801, x 1.2 for a landlord policy.
- Maintenance1% of price a year
- The 1% rule of thumb; older homes run higher.
- Vacancy5% of rent
- About 18 days empty a year.
- Management8% of collected rent
- A typical full-service fee; zero if you self-manage.
Trends
Five years to August 2026
- Price, 12 months
- -11.7%
- Rent, 12 months
- n/a
- no Zillow rent series here
- Rent minus price growth
- n/a
- positive means yields are improving
Show the numbers
| Month | Typical value |
|---|---|
| Aug 2021 | n/a |
| Aug 2022 | n/a |
| Aug 2023 | n/a |
| Aug 2024 | $151,834 |
| Aug 2025 | $147,107 |
| Aug 2026 | $129,958 |
Rent references
Two sources, never blended
| Source | Studio | 1 bed | 2 bed | 3 bed | 4 bed |
|---|---|---|---|---|---|
| HUD Small Area FMR, FY2026 | $970 | $1,110 | $1,370 | $1,640 | $1,810 |
| Zillow observed rent, Aug 2026 | not published for this ZIP | ||||
HUD's Fair Market Rent is the 40th percentile gross rent (rent plus utilities) for a standard unit, and it is what Section 8 vouchers pay against. Zillow's index tracks asking rents on listed homes. The two measure different things, so they are shown side by side and never averaged. HUD area: Albany-Schenectady-Troy, NY MSA.
Property tax
- Effective rate
- 1.69%
- ZIP area, ACS
- At the typical price
- $2,194/yr
Median real estate taxes paid divided by median home value, Census ACS 2020 to 2024. Otsego County: 1.70%. Actual bills depend on the assessment, exemptions and any non-homestead rate.
Supply
- Permits per 1,000 households
- 5.0
- Otsego County, last 12 months
- National percentile
- 48th
- among US counties
117 new housing units permitted in 2025-09 to 2026-08, Census Building Permits Survey. A high figure means more new supply competing for tenants.
Nearby ZIP codes
| ZIP | Distance | Typical price | Rent | Gross yield | Cash flow /mo |
|---|---|---|---|---|---|
| 12036Charlotteville | 3.9 mi | $219,000 | $1,340* | 7.3% | -$637 |
| 12197Worcester | 4.5 mi | $198,000 | $1,340* | 8.1% | -$516 |
| 12175Summit | 4.6 mi | $248,000 | $1,340* | 6.5% | -$893 |
| 12149Richmondville | 4.7 mi | $250,000 | $1,340* | 6.4% | -$1,031 |
| 12093Jefferson | 5.7 mi | $266,000 | $1,340* | 6.0% | -$1,142 |
| 12155Schenevus | 9.3 mi | $188,000 | $1,330* | 8.5% | -$455 |
| 13786Harpersfield | 9.7 mi | $255,000 | $1,020* | 4.8% | -$1,188 |
| 12187Warnerville | 9.9 mi | $281,000 | $1,340* | 5.7% | -$1,332 |
* HUD Fair Market Rent, 2 bedroom (no Zillow rent index for that ZIP).
Run the numbers on a real listing
The calculator opens with this ZIP's figures. Swap in a listing's price and rent, your rate and your costs.
Open the calculator for 12064Questions
- Is 12064 good for rental property?
- On the typical home here, priced at $130,000 and renting for $1,370 a month (HUD Fair Market Rent, 2 bedroom, FY2026), the gross yield is 12.7% and the estimated cap rate is 6.7%. At a 7.78% investor rate with 25% down, estimated cash flow is +$26 a month. The median gross yield across the 8,418 ZIP codes with full Zillow data is 5.6%. These are figures for a typical property, not a judgement on any particular one.
- What is the typical rent in 12064?
- Zillow does not publish a rent index for 12064. HUD's FY2026 Small Area Fair Market Rent for a 2-bedroom here is $1,370, the 40th percentile of gross rents and the basis for Section 8 payment standards.
- What is the property tax rate in 12064?
- The effective property tax rate is about 1.69% of value (median taxes paid divided by median home value, Census ACS 2020 to 2024). On the typical $130,000 home that is about $2,194 a year. Your bill depends on the assessment and local exemptions.
- What interest rate makes a rental in 12064 break even?
- About 8.16%. Below that rate, the typical home here cash-flows with 25% down and the default costs; above it, it does not. Today's investor rate used here is 7.78%.
- How fast are prices and rents changing in 12064?
- Over the 12 months to August 2026, the typical home value changed -11.7%.
Sources and method
- Zillow Home Value Index (ZHVI), mid tier, smoothed and seasonally adjusted
Zillow Research. Read: 2026-08.
Typical home value by ZIP, county, metro and state, and the price trend.
- HUD Small Area Fair Market Rents, FY2026
US Department of Housing and Urban Development. Read: FY2026.
Rent by bedroom count for every ZIP. The rent used on tier B pages, and a reference on all pages. It is the 40th percentile gross rent, so it runs below market.
- American Community Survey 5-year estimates, 2020 to 2024 (B25103 median real estate taxes paid, B25077 median home value, B11001 households)
US Census Bureau. Read: 2020 to 2024.
Effective property tax rate (median taxes paid divided by median value) by ZIP code tabulation area, county and state; households for the permits ratio.
- Freddie Mac Primary Mortgage Market Survey, 30-year fixed (FRED series MORTGAGE30US)
Freddie Mac via the Federal Reserve Bank of St. Louis. Read: 2026-09-24.
The weekly 30-year rate. The site adds a disclosed investor premium to it for the loan payment.
- Building Permits Survey, county monthly files
US Census Bureau. Read: 2025-09 to 2026-08.
New housing units permitted in the last 12 months per 1,000 households, a supply-pressure signal.
- NAIC Homeowners Insurance Report, data for 2023
National Association of Insurance Commissioners. Read: 2023.
Average HO-3 homeowners premium by state, multiplied by 1.2 as a landlord-policy assumption.
Data: Zillow Research (ZHVI, ZORI), HUD, US Census Bureau, Freddie Mac. Every formula is on the methodology page.
Estimates from public data for a typical property. Not investment, tax or legal advice. Your property, financing and costs will differ.