204 Erik DriveEast 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
Rental property for sale in East Setauket at 204 Erik Drive, East Setauket, NY, 11733 priced at $740,000 pairs $5,020/mo rent with $78/mo cash flow after a $3,622/mo payment. Total monthly income equals $5,020/mo, and annual cash flow comes to $940/yr on $243,460 invested. Return on cash invested is 20.45% in year one, and rental yield stands at 8.14% on a $740,000 basis. Equity gained on principal adds $4,775/yr, and 5% annual appreciation accumulates to $204,448 by year five. Five-year ROI measures 106.35% and total cumulative return in cash reaches $258,922. For financing, Ziffy Mortgage’s DSCR program evaluates $5,020/mo property income against a $3,622/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1999
911 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: Stephanie Giordano CBR • Giordano Realty Corp of LI
Mls Name: OneKey MLS
Mls ID: #947930