OFF_MARKETExcellent Deal6 days on market
48 Chelsea Rd
48 Chelsea Rd, Rochester, NY 14617, Rochester, NY 14617
48 Chelsea Rd, Rochester, NY 14617
Loc: Rochester, NY
Days Listed
6
Tax Assessed
$215k
Zestimate®
$277k
28% Under Valued
Lot Size
4,792 sqft
Rent Estimate
$2,373/mo
Est. Cash Flow base
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
10.93%
Total ROI
44.3%
Cash Flow
$810/mo
DSCR
1.80
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $199,900Rent Basis: Observed Comp Model ($2,373/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $100/mo
Haven ScoreExcellent
9/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
8.52%
NOI: $17,025/yr
Cash-on-Cash Yield
10.0%
On $45,977 invested
DSCR Ratio
1.37x
Prime loan qualification
5-Yr Leveraged ROI
+144.0%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.72% of basis)-$308/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$119/mo
Repairs & Maintenance (10% of rent)-$237/mo
Property Management (8% of rent)-$190/mo
Total Pure Operating Expenses-$954/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,373/mo
Less: Operating Expenses-$954/mo
Net Operating Income (NOI)+$1,419/mo
Less: Debt Service (30yr @ 6.75%)-$1,037/mo
Net Cash Flow
$382/mo
$4,578/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Rochester.