OFF_MARKETRisky Deal1 days on market

46 Wyatt Road

46 Wyatt Road, Garden City, NY 11530, Garden City, NY 11530
$1,699,000
Zestimate®:$1,990,500$291,500 Under Market

Listing Price

Property image 1
46 Wyatt Road, Garden City, NY 11530
Loc: Garden City, NY
Days Listed
1
Tax Assessed
$1078k
Zestimate®
$1991k
15% Under Valued
Lot Size
6,500 sqft
Rent Estimate
$7,812/mo
Est. Cash Flow base
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.

N/A

Hemlock School

K-1
0.4 mi away
10

Garden City Middle School

6-8
1.3 mi away
10

Garden City High School

9-12
1.4 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
4.06%
Total ROI
9.9%
Cash Flow
$-2,848/mo
DSCR
0.67
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
2026-06-23Sold$1,975,000$756
2026-04-29Pending sale$1,699,000$651
2026-04-15Listed for sale$1,699,000$651
2013-07-09Sold$1,175,000$450
2013-04-10Listing removed$1,199,000$459
2013-02-22Listed for sale$1,199,000$459
2012-11-18Listing removed$1,199,000$459
2012-07-07Listed for sale$1,199,000$459
2002-07-15Sold$650,500$249

Tax History

YearProperty TaxTax Assessment
2024$0$1,078
2023$0$1,060
2022$0$1,103
2021$14,604.11$0
2020$12,312.86$1,332
2019$12,641.62$1,427
2018$12,641.62$1,522
2017$12,869.07$1,650
2016$12,501.29$1,650
2015$2,383.7$1,650
2013$2,251.96$1,650
2012$2,010.58$1,650
2011$8,297.54$1,875
2010$9,189.34$2,220
2009$0$2,756
2008$0$2,612
2006$0$2,584
2005$0$4,143
2004$0$6,712
2003$0$6,712
2002$0$7,650
2001$0$7,650
2000$0$7,650
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,611
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: $1,699,000Rent Basis: Observed Comp Model ($7,812/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $496/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.81%

NOI: $47,689/yr

Cash-on-Cash Yield
-14.9%

On $390,770 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.9%

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)-$1,545/mo
Homeowner / Hazard Insurance-$496/mo
Vacancy Reserve (5% of rent)-$391/mo
Repairs & Maintenance (10% of rent)-$781/mo
Property Management (8% of rent)-$625/mo
Total Pure Operating Expenses-$3,838/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,812/mo
Less: Operating Expenses-$3,838/mo
Net Operating Income (NOI)+$3,974/mo
Less: Debt Service (30yr @ 6.75%)-$8,816/mo
Net Cash Flow
$-4,842/mo
$-58,100/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Garden City.