OFF_MARKETExcellent Deal6 days on market

5 Huguenot Road

5 Huguenot Road, Carmel, NY 10512, Carmel, NY 10512
$380,000
Zestimate®:$384,200$4,200 Under Market

Listing Price

Property image 1
5 Huguenot Road, Carmel, NY 10512
Loc: Carmel, NY
Days Listed
6
Tax Assessed
$280k
Zestimate®
$384k
1% Under Valued
Lot Size
8,000 sqft
Rent Estimate
$3,067/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.

3

George Fischer Middle School

5-8
1.4 mi away
7

Carmel High School

9-12
2.3 mi away
7

Matthew Paterson Elementary School

K-4
4.4 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
7.44%
Total ROI
26.9%
Cash Flow
$435/mo
DSCR
1.23
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
2026-07-10Sold$382,000$459
2026-05-15Pending sale$380,000$457
2026-04-27Listed for sale$380,000$457
2024-02-13Listing removed$0
2023-01-09Sold$240,000$288
2022-11-17Pending sale$250,000$300
2022-09-12Price change$250,000$300
2022-08-15Listed for sale$260,000$313
2022-07-28Pending sale$260,000$313
2022-06-16Listed for sale$260,000$313

Tax History

YearProperty TaxTax Assessment
2025$0$280,000
2024$0$145,000
2023$0$145,000
2022$0$103,900
2021$0$103,900
2020$0$103,900
2019$0$103,900
2018$0$103,900
2017$4,198.03$95,300
2016$0$95,300
2015$0$95,300
2014$0$98,200
2013$0$104,500
2012$0$110,000
2011$0$156,700
2010$0$168,500
2009$0$183,100
2008$0$199,000
2007$0$199,000
2006$0$192,300
2005$0$192,300
2004$0$174,389
2003$0$135,706
2002$0$125,479
2001$0$106,700
2000$0$98,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
832
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: $380,000Rent Basis: Observed Comp Model ($3,067/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $111/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.84%

NOI: $22,191/yr

Cash-on-Cash Yield
-1.7%

On $87,400 invested

DSCR Ratio
0.94x

Negative debt coverage

5-Yr Leveraged ROI
+85.8%

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)-$401/mo
Homeowner / Hazard Insurance-$111/mo
Vacancy Reserve (5% of rent)-$153/mo
Repairs & Maintenance (10% of rent)-$307/mo
Property Management (8% of rent)-$245/mo
Total Pure Operating Expenses-$1,218/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,067/mo
Less: Operating Expenses-$1,218/mo
Net Operating Income (NOI)+$1,849/mo
Less: Debt Service (30yr @ 6.75%)-$1,972/mo
Net Cash Flow
$-122/mo
$-1,470/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carmel.