OFF_MARKETNeutral Deal54 days on market
67 Elton Road
67 Elton Road, Stewart Manor, NY 11530, Garden City, NY 11530
67 Elton Road, Stewart Manor, NY 11530
Loc: Garden City, NY
Days Listed
54
Tax Assessed
$599k
Zestimate®
$721k
4% Under Valued
Lot Size
5,000 sqft
Rent Estimate
$4,405/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
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
5.65%
Total ROI
17.9%
Cash Flow
$-239/mo
DSCR
0.93
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $693,000Rent Basis: Observed Comp Model ($4,405/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $202/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.04%
NOI: $27,975/yr
Cash-on-Cash Yield
-9.5%
On $159,390 invested
DSCR Ratio
0.65x
Negative debt coverage
5-Yr Leveraged ROI
+46.6%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.72% of basis)-$859/mo
Homeowner / Hazard Insurance-$202/mo
Vacancy Reserve (5% of rent)-$220/mo
Repairs & Maintenance (10% of rent)-$441/mo
Property Management (8% of rent)-$352/mo
Total Pure Operating Expenses-$2,074/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,405/mo
Less: Operating Expenses-$2,074/mo
Net Operating Income (NOI)+$2,331/mo
Less: Debt Service (30yr @ 6.75%)-$3,596/mo
Net Cash Flow
$-1,265/mo
$-15,175/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Garden City.