11 Gazebo LaneHoltsvilleNY11742
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 11 Gazebo Lane, Holtsville, NY, 11742 in Holtsville is a conservative rental investment at $569,900. Rental yield 6.32%. A 1.17 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $157,453; $5,249/yr in principal paydown supplements. Total projected return: $165,456.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 6.3% | 6.2% |
| Monthly Cash Flow | $(1,401) | $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 | $3,000 |
| Total Monthly Debt Service | $3,579 |
| DSCR Ratio | 0.84x |
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.
Condo
Built in 1987
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11742, Holtsville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,698 (100%) |
| Owner Occupied HU | 3,692 (78.6%) |
| Renter Occupied HU | 849 (18.1%) |
| Vacant Housing Units | 157 ( 3.3%) |
| Median Home Value | $577,938 |
| Average Home Value | $568,461 |
Housing Distribution
Address Breakdown
Residential
4,632
Single Family
4,552
Multi-Family
80
Businesses
323
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
Condo
Built in 1987
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11742, Holtsville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,698 (100%) |
| Owner Occupied HU | 3,692 (78.6%) |
| Renter Occupied HU | 849 (18.1%) |
| Vacant Housing Units | 157 ( 3.3%) |
| Median Home Value | $577,938 |
| Average Home Value | $568,461 |
Housing Distribution
Address Breakdown
Residential
4,632
Single Family
4,552
Multi-Family
80
Businesses
323
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Oakley • Realty Connect USA L I Inc
Mls Name: OneKey MLS
Mls ID: #943424