22 Stone Gate Court #22SmithtownNY11787
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 Smithtown at 22 Stone Gate Court #22, Smithtown, NY, 11787 listed at $781,388 pairs $5,124/mo rent with a $3,825/mo payment. Total monthly income runs $5,124/mo. Return on cash invested measures 17.87% in year one, and rental yield registers 7.87% at a $781,388 basis. Equity gained on principal adds $5,042/yr, and annual property appreciation at 5% supports $215,883 by year five. Five-year ROI tracks 93.15% and total cumulative return in cash totals $239,468. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,124/mo property income relative to a $3,825/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1994
436 sqft lot
$N/A/sqft
$375 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11787, Smithtown, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,658 (100%) |
| Owner Occupied HU | 10,580 (83.6%) |
| Renter Occupied HU | 1,536 (12.1%) |
| Vacant Housing Units | 542 ( 4.3%) |
| Median Home Value | $670,029 |
| Average Home Value | $711,847 |
Housing Distribution
Address Breakdown
Residential
12,038
Single Family
11,617
Multi-Family
421
Businesses
1,316
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Filomena Esposito • Signature Premier Properties
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #889379
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-18 21:48:07 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#778)