204 N Captains Way #204Bay ShoreNY11706
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 Bay Shore at 204 N Captains Way #204, Bay Shore, NY, 11706 earns from $4,986/mo rent with a $5,996/mo payment. Total monthly income totals $4,986/mo. ROI tracks 7.56% on current figures, and rental yield reads 4.88% at a $1,225,000 purchase. Equity gained on principal adds $7,905/yr, and 5% annual appreciation supports $338,445 over five years. Five-year ROI reaches 38.33% and total cumulative return in cash sums $152,136. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,986/mo property income instead of your personal income.
Condo
Built in 1977
4,356 sqft lot
$N/A/sqft
$1,042 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11706, Bay Shore, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,234 (100%) |
| Owner Occupied HU | 13,850 (62.3%) |
| Renter Occupied HU | 6,335 (28.5%) |
| Vacant Housing Units | 2,049 ( 9.2%) |
| Median Home Value | $544,434 |
| Average Home Value | $584,595 |
Housing Distribution
Address Breakdown
Residential
17,990
Single Family
16,395
Multi-Family
1,595
Businesses
1,907
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Steven J. Rainone CBR SRES • Netter Real Estate Inc
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #895391
Disclaimer: The data relating to real estate for sale or lease on this web site comes in part from OneKey MLS. Real estate listings held by brokerage firms other than Zillow, Inc are marked with the OneKey MLS logo or an abbreviated logo and detailed information about them includes the name of the listing broker. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 OneKey MLS. All rights reserved.