OFF_MARKETExcellent Deal2 days on market

66 Wyatt Road

66 Wyatt Road, Garden City, NY 11530, Garden City, NY 11530
$1,950,000
Zestimate®:$2,062,600$112,600 Under Market

Listing Price

Property image 1
66 Wyatt Road, Garden City, NY 11530
Loc: Garden City, NY
Days Listed
2
Tax Assessed
$1044k
Zestimate®
$2063k
5% Under Valued
Lot Size
6,300 sqft
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

9

Stewart School

2-5
0.4 mi away
10

Garden City Middle School

6-8
1.3 mi away
10

Garden City High School

9-12
1.5 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.94%
Total ROI
29.3%
Cash Flow
$3,036/mo
DSCR
1.31
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-07Sold$2,050,000$744
2026-04-24Pending sale$1,950,000$708
2026-04-23Listing removed$1,950,000$708
2026-04-13Listed for sale$1,950,000$708
2022-06-30Sold$1,450,000$526
2022-03-17Pending sale$1,425,000$517
2022-03-02Listed for sale$1,425,000$517
1999-06-25Sold$475,000$172

Tax History

YearProperty TaxTax Assessment
2024$0$1,044
2023$0$1,140
2022$0$1,194
2021$19,278.37$0
2020$19,543.61$1,969
2019$20,759.13$2,332
2018$20,759.13$2,332
2017$19,444.54$2,332
2016$18,934.85$2,332
2015$3,368.93$2,332
2013$3,182.79$2,332
2012$2,841.59$2,332
2011$11,348.5$2,332
2010$7,842.47$1,921
2009$0$2,418
2008$0$2,305
2006$0$2,324
2005$0$3,608
2004$0$5,785
2003$0$5,785
2002$0$7,610
2001$0$7,610
2000$0$7,610
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
2,755
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,950,000Rent Basis: Modeled Estimate ($15,600/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $569/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.12%

NOI: $119,359/yr

Cash-on-Cash Yield
-0.5%

On $448,500 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+91.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.72% of basis)-$1,496/mo
Homeowner / Hazard Insurance-$569/mo
Vacancy Reserve (5% of rent)-$780/mo
Repairs & Maintenance (10% of rent)-$1,560/mo
Property Management (8% of rent)-$1,248/mo
Total Pure Operating Expenses-$5,653/mo
Net Investor Cash Flow
Gross Scheduled Rent+$15,600/mo
Less: Operating Expenses-$5,653/mo
Net Operating Income (NOI)+$9,947/mo
Less: Debt Service (30yr @ 6.75%)-$10,118/mo
Net Cash Flow
$-172/mo
$-2,058/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Garden City.