484 Bicycle PathPort Jefferson StationNY11776
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 484 Bicycle Path, Port Jefferson Station, NY, 11776 in Port Jefferson Station: $6,570/mo in rent, $2,169/mo net, 11.96% gross yield, all on a $659,000 acquisition. The 2.22 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $182,070 in value, and $6,069/yr in principal paydown steadily builds equity. Projected total cumulative return: $390,890.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12% | 6.2% |
| Monthly Cash Flow | $2,169 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $6,570 |
| Total Monthly Debt Service | $4,138 |
| DSCR Ratio | 1.59x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1988
0.58 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 |
Housing Distribution
Address Breakdown
Residential
8,508
Single Family
8,289
Multi-Family
219
Businesses
728
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
Single Family
Built in 1988
0.58 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 |
Housing Distribution
Address Breakdown
Residential
8,508
Single Family
8,289
Multi-Family
219
Businesses
728
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: OneKey MLS
Mls ID: #805740