128 Blair Road #128East SetauketNY11733
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
Investment Highlights
Investment property for sale in East Setauket at 128 Blair Road #128, East Setauket, NY, 11733 uses $246,750 cash to close to unlock $138/yr annual cash flow and $12/mo monthly cash flow. Total monthly income runs $5,020/mo, and a $3,671/mo payment keeps the spread at $12/mo. Purchase price stands at $749,999, and rental yield measures 8.03% with $5,020/mo rent. Return on cash invested shows 20.12% in year one, and 5% annual appreciation builds toward $207,211 over five years. Five-year ROI reaches 104.58% and total cumulative return in cash records $258,041. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,020/mo property income covering a $3,671/mo payment rather than investor’s personal income.
Townhouse
Built in 2006
1,578 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11733, East Setauket, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,801 (100%) |
| Owner Occupied HU | 5,867 (86.3%) |
| Renter Occupied HU | 572 ( 8.4%) |
| Vacant Housing Units | 362 ( 5.3%) |
| Median Home Value | $680,992 |
| Average Home Value | $767,072 |
Housing Distribution
Address Breakdown
Residential
6,109
Single Family
5,795
Multi-Family
314
Businesses
768
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Devang Patel • Douglas Elliman Real Estate
Mls Name: OneKey MLS
Mls ID: #892276