17 Elizabeth #17Sag HarborNY11963
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 17 Elizabeth #17, Sag Harbor, NY, 11963 in Sag Harbor speaks for itself: 25.58% gross on a $1,290,000 price, generating $27,500/mo in rent and $18,886/mo in net income after the $5,801/mo debt service. DSCR 4.74, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $226,632 stacks alongside $356,403 in projected five-year appreciation and $11,881/yr in principal reduction. Projected total cumulative return: $1,707,158.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 25.6% | 6.2% |
| Monthly Cash Flow | $18,886 | $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 | $27,500 |
| Total Monthly Debt Service | $8,101 |
| DSCR Ratio | 3.39x |
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.
Condo
Built in 1902
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11963, Sag Harbor, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,962 (100%) |
| Owner Occupied HU | 2,952 (49.5%) |
| Renter Occupied HU | 684 (11.5%) |
| Vacant Housing Units | 2,326 (39.0%) |
| Median Home Value | $1,132,682 |
| Average Home Value | $1,315,119 |
Housing Distribution
Address Breakdown
Residential
4,566
Single Family
4,492
Multi-Family
74
Businesses
459
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 1902
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11963, Sag Harbor, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,962 (100%) |
| Owner Occupied HU | 2,952 (49.5%) |
| Renter Occupied HU | 684 (11.5%) |
| Vacant Housing Units | 2,326 (39.0%) |
| Median Home Value | $1,132,682 |
| Average Home Value | $1,315,119 |
Housing Distribution
Address Breakdown
Residential
4,566
Single Family
4,492
Multi-Family
74
Businesses
459
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anthony J. Marr • Brown Harris Stevens Hamptons
Mls Name: OneKey MLS
Mls ID: #904733