25 Johnnys Path UNIT 25BayportNY11705
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 Bayport at 25 Johnnys Path UNIT 25, Bayport, NY, 11705 uses $256,291 cash to close to unlock $36,465/yr annual cash flow and $3,039/mo monthly cash flow. Total monthly income runs $8,770/mo, and a $3,813/mo payment keeps the spread at $3,039/mo. Purchase price stands at $779,000, and rental yield measures 13.51% with $8,770/mo rent. Return on cash invested shows 34.29% in year one, and 5% annual appreciation builds toward $215,223 over five years. Five-year ROI reaches 181.46% and total cumulative return in cash records $465,062. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $8,770/mo property income covering a $3,813/mo payment rather than investor’s personal income.
Townhouse
Built in 2018
1,307 sqft lot
$N/A/sqft
$529 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11705, Bayport, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,980 (100%) |
| Owner Occupied HU | 2,204 (74.0%) |
| Renter Occupied HU | 530 (17.8%) |
| Vacant Housing Units | 246 ( 8.3%) |
| Median Home Value | $662,598 |
| Average Home Value | $755,050 |
Housing Distribution
Address Breakdown
Residential
3,000
Single Family
3,000
Multi-Family
0
Businesses
292
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Linda Kerr • Eric G Ramsay Jr Assoc LLC
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #3568155
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 2024 OneKey MLS. All rights reserved.