Rental numbers for ZIP 12935 (Ellenburg Depot, NY)
Negative cash flow at any interest rate with 25% down: the rent does not cover operating costs and principal.
- Gross yield
- 6.4%
- rent x 12 / price
- Est. cap rate
- 1.8%
- NOI / price
- Cash flow
- -$808/mo
- at 7.78%, 25% down
- Typical price
- $208,000
- Zillow ZHVI, Aug 2026
- HUD Fair Market Rent
- $1,110/mo
- HUD Fair Market Rent, 2 bedroom, FY2026
The pro forma
Typical home, default assumptions
| Operator | Line | Amount | Source |
|---|---|---|---|
| Gross rent | $13,320 | ||
| Vacancy | $666 | ||
| Management | $1,012 | ||
| Property tax | $3,632 | ||
| Insurance | $2,161 | ||
| Maintenance | $2,082 | ||
| Net operating income | $3,767 | ||
| Loan payments | $13,465 | ||
| Cash flow | -$9,698 |
| Operator | Line | Amount | Source |
|---|---|---|---|
| Typical price | $208,232 | ||
| Down payment (25%) | $52,058 | ||
| Loan | $156,174 | ||
| Rate | 7.78% | ||
| Monthly payment | $1,122 | ||
| Cash in | $58,305 | ||
| Cash-on-cash return | -16.6% | ||
| DSCR | 0.28 | ||
| Break-even rate | none |
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
- +8.4%
- 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 | $160,046 |
| Aug 2022 | $178,999 |
| Aug 2023 | $182,695 |
| Aug 2024 | $189,204 |
| Aug 2025 | $192,130 |
| Aug 2026 | $208,232 |
Rent references
Two sources, never blended
| Source | Studio | 1 bed | 2 bed | 3 bed | 4 bed |
|---|---|---|---|---|---|
| HUD Small Area FMR, FY2026 | $870 | $870 | $1,110 | $1,330 | $1,470 |
| 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: Clinton County, NY.
Property tax
- Effective rate
- 1.74%
- ZIP area, ACS
- At the typical price
- $3,632/yr
Median real estate taxes paid divided by median home value, Census ACS 2020 to 2024. Clinton County: 2.00%. Actual bills depend on the assessment, exemptions and any non-homestead rate.
Supply
- Permits per 1,000 households
- 5.2
- Clinton County, last 12 months
- National percentile
- 49th
- among US counties
175 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 |
|---|---|---|---|---|---|
| 12934Ellenburg Center | 3.7 mi | $175,000 | $1,080* | 7.4% | -$608 |
| 12959Mooers Forks | 8.3 mi | $191,000 | $1,130* | 7.1% | -$633 |
| 12955Merrill | 8.5 mi | $210,000 | $1,120* | 6.4% | -$850 |
| 12910Altona | 9.3 mi | $150,000 | $1,160* | 9.3% | -$247 |
| 12929Dannemora | 9.4 mi | $164,000 | $1,160* | 8.5% | -$487 |
| 12923Churubusco | 10.5 mi | $162,000 | $1,120* | 8.3% | -$337 |
| 12952Lyon Mountain | 10.6 mi | $67,000 | $1,140* | 20.6% | +$291 |
| 12918Cadyville | 12.2 mi | $219,000 | $1,230* | 6.8% | -$793 |
* 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 12935Questions
- Is 12935 good for rental property?
- On the typical home here, priced at $208,000 and renting for $1,110 a month (HUD Fair Market Rent, 2 bedroom, FY2026), the gross yield is 6.4% and the estimated cap rate is 1.8%. At a 7.78% investor rate with 25% down, estimated cash flow is -$808 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 12935?
- Zillow does not publish a rent index for 12935. HUD's FY2026 Small Area Fair Market Rent for a 2-bedroom here is $1,110, the 40th percentile of gross rents and the basis for Section 8 payment standards.
- What is the property tax rate in 12935?
- The effective property tax rate is about 1.74% of value (median taxes paid divided by median home value, Census ACS 2020 to 2024). On the typical $208,000 home that is about $3,632 a year. Your bill depends on the assessment and local exemptions.
- What interest rate makes a rental in 12935 break even?
- With the default assumptions, no interest rate brings cash flow to zero: rent does not cover operating costs plus principal on a 30-year loan with 25% down.
- How fast are prices and rents changing in 12935?
- Over the 12 months to August 2026, the typical home value changed +8.4%.
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.