11 1st StreetBellportNY11713
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 11 1st Street, Bellport, NY, 11713 in Bellport. Rental yield 3.27%. At $1,849,990 with 3.27% gross yield, current distributions are modest, but the 5% appreciation rate projects $511,118 in new equity by year five, complemented by $17,039/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.61) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $234,732.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 3.3% | 6.2% |
| Monthly Cash Flow | $(7,314) | $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 | $5,040 |
| Total Monthly Debt Service | $11,618 |
| DSCR Ratio | 0.43x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1965
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11713, Bellport, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,100 (100%) |
| Owner Occupied HU | 2,181 (53.2%) |
| Renter Occupied HU | 1,494 (36.4%) |
| Vacant Housing Units | 425 (10.4%) |
| Median Home Value | $550,149 |
| Average Home Value | $622,403 |
Housing Distribution
Address Breakdown
Residential
3,815
Single Family
3,033
Multi-Family
782
Businesses
353
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 1965
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11713, Bellport, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,100 (100%) |
| Owner Occupied HU | 2,181 (53.2%) |
| Renter Occupied HU | 1,494 (36.4%) |
| Vacant Housing Units | 425 (10.4%) |
| Median Home Value | $550,149 |
| Average Home Value | $622,403 |
Housing Distribution
Address Breakdown
Residential
3,815
Single Family
3,033
Multi-Family
782
Businesses
353
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices