5B Hemlock DriveBay ShoreNY11706
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 Bay Shore at 5B Hemlock Drive, Bay Shore, NY, 11706 offers a 8.11% rental yield on a $229,999 purchase with $1,554/mo rent. Total monthly income registers $1,554/mo, and a $1,126/mo payment leaves $18/mo available for distribution. Annual cash flow reaches $214/yr on $76,245 to close, and return on cash invested stands at 20.19% in year one. Equity gained on principal adds $1,484/yr while 5% annual appreciation supports $63,544 over five years. Portfolio math shows five-year ROI at 104.99% and total cumulative return in cash at $80,046. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,554/mo property income against a $1,126/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1967
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11706, Bay Shore, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,234 (100%) |
| Owner Occupied HU | 13,850 (62.3%) |
| Renter Occupied HU | 6,335 (28.5%) |
| Vacant Housing Units | 2,049 ( 9.2%) |
| Median Home Value | $544,434 |
| Average Home Value | $584,595 |
Housing Distribution
Address Breakdown
Residential
17,990
Single Family
16,395
Multi-Family
1,595
Businesses
1,907
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices