Lot 4 Sycamore EstatesNesconsetNY11767
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderLot 4 Sycamore Estates, Nesconset, NY, 11767 in Nesconset is a stable, well-positioned rental at $1,425,000. Rental yield 7.04%. DSCR 1.30 qualifies for Ziffy Mortgage's DSCR mortgage without U.S. income documentation. Over five years, 5% appreciation adds $393,701 in value and $13,124/yr in principal paydown builds equity, a total projected return of $468,689.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7% | 6.2% |
| Monthly Cash Flow | $(1,160) | $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 | $8,356 |
| Total Monthly Debt Service | $8,949 |
| DSCR Ratio | 0.93x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2024
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11767, Nesconset, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,992 (100%) |
| Owner Occupied HU | 4,230 (84.7%) |
| Renter Occupied HU | 606 (12.1%) |
| Vacant Housing Units | 156 ( 3.1%) |
| Median Home Value | $646,603 |
| Average Home Value | $679,551 |
Housing Distribution
Address Breakdown
Residential
4,794
Single Family
4,794
Multi-Family
0
Businesses
405
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 2024
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 11767, Nesconset, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,992 (100%) |
| Owner Occupied HU | 4,230 (84.7%) |
| Renter Occupied HU | 606 (12.1%) |
| Vacant Housing Units | 156 ( 3.1%) |
| Median Home Value | $646,603 |
| Average Home Value | $679,551 |
Housing Distribution
Address Breakdown
Residential
4,794
Single Family
4,794
Multi-Family
0
Businesses
405
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices