35 Sunrise DriveSound BeachNY11789
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 Sound Beach at 35 Sunrise Drive, Sound Beach, NY, 11789 earns $1,178/mo cash flow from $4,697/mo rent with a $2,579/mo payment. Total monthly income totals $4,697/mo, and annual cash flow totals $14,138/yr on $173,383 capital. ROI tracks 28.21% on current figures, and rental yield reads 10.7% at a $527,000 purchase. Equity gained on principal adds $3,401/yr, and 5% annual appreciation supports $145,600 over five years. Five-year ROI reaches 148.01% and total cumulative return in cash sums $256,633. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,697/mo property income instead of your personal income.
Single Family
Built in 1977
10,019 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11789, Sound Beach, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,940 (100%) |
| Owner Occupied HU | 2,279 (77.5%) |
| Renter Occupied HU | 434 (14.8%) |
| Vacant Housing Units | 227 ( 7.7%) |
| Median Home Value | $503,567 |
| Average Home Value | $555,029 |
Housing Distribution
Address Breakdown
Residential
2,765
Single Family
2,765
Multi-Family
0
Businesses
79
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Torre • Douglas Elliman Real Estate
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #804438
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-26 05:43:02 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)