1 Harrison CommonsYaphankNY11980
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 1 Harrison Commons, Yaphank, NY, 11980 in Yaphank is straightforward: $425,000 in, $3,840/mo in rent, $496/mo out after debt service. The 10.84% gross yield and 2.01 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $117,420 by year five. With $3,914/yr in principal equity, the total cumulative return is projected at $196,211.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 6.2% |
| Monthly Cash Flow | $496 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,840 |
| Total Monthly Debt Service | $3,175 |
| DSCR Ratio | 1.21x |
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.
Townhouse
Built in 1982
N/A lot
$N/A/sqft
$506 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11980, Yaphank, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,256 (100%) |
| Owner Occupied HU | 1,321 (58.6%) |
| Renter Occupied HU | 737 (32.7%) |
| Vacant Housing Units | 198 ( 8.8%) |
| Median Home Value | $564,033 |
| Average Home Value | $590,842 |
Housing Distribution
Address Breakdown
Residential
2,445
Single Family
1,859
Multi-Family
586
Businesses
315
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
Townhouse
Built in 1982
N/A lot
$N/A/sqft
$506 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11980, Yaphank, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,256 (100%) |
| Owner Occupied HU | 1,321 (58.6%) |
| Renter Occupied HU | 737 (32.7%) |
| Vacant Housing Units | 198 ( 8.8%) |
| Median Home Value | $564,033 |
| Average Home Value | $590,842 |
Housing Distribution
Address Breakdown
Residential
2,445
Single Family
1,859
Multi-Family
586
Businesses
315
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kenneth Bianco • Douglas Elliman Real Estate
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #834456
Disclaimer: The data relating to real estate for sale or lease on this web site comes in part from OneKey MLS. Real estate listings held by brokerage firms other than Zillow, Inc are marked with the OneKey MLS logo or an abbreviated logo and detailed information about them includes the name of the listing broker. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 OneKey MLS. All rights reserved.