26 Brewster Hill RoadEast 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
Investment property for sale in East Setauket at 26 Brewster Hill Road, East Setauket, NY, 11733 offers a 57.79% rental yield on a $999,999 purchase with $48,160/mo rent. Total monthly income registers $48,160/mo, and a $4,895/mo payment leaves $41,483/mo available for distribution. Annual cash flow reaches $497,792/yr on $329,000 to close, and return on cash invested stands at 171.36% in year one. Equity gained on principal adds $6,453/yr while 5% annual appreciation supports $276,281 over five years. Portfolio math shows five-year ROI at 915.63% and total cumulative return in cash at $3,012,423. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $48,160/mo property income against a $4,895/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1970
0.40 Acres 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: Martina Scheben • Coldwell Banker American Homes
Mls Name: OneKey MLS
Mls ID: #920661