460 Old Town Road 25L Upper Unit, Port Jefferson Station, NY, 11776 | $1,531/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1000 sft

40 W 4th Street #149, Patchogue, NY, 11772

3 Bed
2 Bath
1461 sft

123 Jefferson Drive, Mastic Beach, NY, 11951

2 Bed
1 Bath
951 sft

852 Skyline Drive, Coram, NY, 11727

- Bed
- Bath
- sft

71 Edmunton Dr #71, North Babylon, NY, 11703

Nearby investment properties with comparable prices

2 Bed
1 Bath
720 sft

703 Fresh Pond Ave UNIT 114, Calverton, NY, 11933

2 Bed
1 Bath
732 sft

22 Betsy Ross Dr #VF46, Bohemia, NY, 11716

2 Bed
1 Bath
- sft

1 White Daisy Lane, Bohemia, NY, 11716

2 Bed
2 Bath
920 sft

22 Limetree Drive #22, Manorville, NY, 11949

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Port Jefferson Station at 460 Old Town Road 25L Upper Unit, Port Jefferson Station, NY, 11776 offers a 17.68% rental yield on a $190,000 purchase with $2,800/mo rent. Total monthly income registers $2,800/mo, and a $930/mo payment leaves $1,531/mo available for distribution. Annual cash flow reaches $18,374/yr on $62,985 to close, and return on cash invested stands at 49.08% in year one. Equity gained on principal adds $1,226/yr while 5% annual appreciation supports $52,494 over five years. Portfolio math shows five-year ROI at 259.97% and total cumulative return in cash at $163,740. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,800/mo property income against a $930/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1960

26.62 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 11776, Port Jefferson Station, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,930 (100%)
Owner Occupied HU	6,454 (72.3%)
Renter Occupied HU	2,043 (22.9%)
Vacant Housing Units	433 ( 4.8%)
Median Home Value	$562,835
Average Home Value	$593,941