20 Revere CirclePort Jefferson StationNY11776
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 Port Jefferson Station at 20 Revere Circle, Port Jefferson Station, NY, 11776 with 5% annual appreciation on a $499,888 basis while $4,560/mo rent supports operations. Total monthly income totals $4,560/mo and a $2,447/mo payment preserves $1,222/mo for cash returns. Annual cash flow comes to $14,658/yr on $165,713 deployed, and return on cash invested reaches 28.75% in year one. Equity gained on principal adds $3,226/yr, and five-year appreciation sums $138,110 alongside rental yield of 10.95%. Five-year ROI measures 150.93% and total cumulative return in cash totals $250,113.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,560/mo property income versus a $2,447/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1959
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11776, Port Jefferson Station, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,930 (100%) |
| Owner Occupied HU | 6,454 (72.3%) |
| Renter Occupied HU | 2,043 (22.9%) |
| Vacant Housing Units | 433 ( 4.8%) |
| Median Home Value | $562,835 |
| Average Home Value | $593,941 |
Housing Distribution
Address Breakdown
Residential
8,508
Single Family
8,289
Multi-Family
219
Businesses
728
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sarah Fox • Signature Premier Properties
Mls Name: OneKey MLS
Mls ID: #903322