Harbor Harbor Walk #136SayvilleNY11782
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
Rental property for sale in Sayville at Harbor Harbor Walk #136, Sayville, NY, 11782 priced at $375,000 pairs $2,557/mo rent with $53/mo cash flow after a $1,835/mo payment. Total monthly income equals $2,557/mo, and annual cash flow comes to $639/yr on $124,313 invested. Return on cash invested is 20.42% in year one, and rental yield stands at 8.18% on a $375,000 basis. Equity gained on principal adds $2,420/yr, and 5% annual appreciation accumulates to $103,606 by year five. Five-year ROI measures 106.25% and total cumulative return in cash reaches $132,087. For financing, Ziffy Mortgage’s DSCR program evaluates $2,557/mo property income against a $1,835/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1962
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11782, Sayville, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,215 (100%) |
| Owner Occupied HU | 4,657 (64.5%) |
| Renter Occupied HU | 1,127 (15.6%) |
| Vacant Housing Units | 1,431 (19.8%) |
| Median Home Value | $649,913 |
| Average Home Value | $684,253 |
Housing Distribution
Address Breakdown
Residential
5,761
Single Family
5,260
Multi-Family
501
Businesses
618
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices