OFF_MARKETExcellent Deal1 days on market

39 Burham Drive

39 Burham Drive, Smithtown, NY 11787, Smithtown, NY 11787
$950,000
Zestimate®:$949,300

Listing Price

Property image 1
39 Burham Drive, Smithtown, NY 11787
Loc: Smithtown, NY
Days Listed
1
Tax Assessed
$831k
Zestimate®
$949k
Market Rate
Lot Size
0.52 acres
Rent Estimate
$4,926/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.

7

Smithtown Elementary School

K-5
2.1 mi away
7

Accompsett Middle School

6-8
1.8 mi away
10

Smithtown High School West

9-12
2 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
7.54%
Total ROI
27.3%
Cash Flow
$1,164/mo
DSCR
1.24
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
2026-06-29Listing removed$950,000$380
2026-05-12Listed for sale$950,000$380
2023-02-14Sold$750,000$300
2022-11-10Pending sale$749,000$300
2022-11-08Listed for sale$749,000$300
2022-11-01Pending sale$749,000$300
2022-10-29Listing removed$0
2022-09-28Listed for sale$749,000$300
2013-06-21Sold$485,000$194
2012-06-28Sold$485,000$194
2012-03-03Listing removed$499,990$200
2012-02-02Price change$499,990$200
2011-11-29Price change$519,000$208
2011-10-16Listed for sale$539,000$216
2000-08-28Sold$405,000$162

Tax History

YearProperty TaxTax Assessment
2025$0$6,644
2024$0$6,644
2023$0$6,644
2022$0$6,644
2021$0$6,644
2020$0$6,644
2019$0$6,644
2018$0$6,644
2017$13,902.4$6,644
2016$0$6,644
2015$0$6,644
2014$0$6,644
2013$0$6,644
2012$0$7,010
2011$0$7,010
2010$0$7,010
2009$0$7,010
2008$0$7,010
2007$12,079.3$7,010
2005$10,034.7$7,010
2004$9,368.01$7,010
2003$8,666.87$7,010
2002$8,038.99$7,010
2001$0$7,010
2000$7,662.02$7,010
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
2,565
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: $950,000Rent Basis: Observed Comp Model ($4,926/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $277/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.94%

NOI: $27,908/yr

Cash-on-Cash Yield
-14.3%

On $218,500 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+22.7%

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)-$1,190/mo
Homeowner / Hazard Insurance-$277/mo
Vacancy Reserve (5% of rent)-$246/mo
Repairs & Maintenance (10% of rent)-$493/mo
Property Management (8% of rent)-$394/mo
Total Pure Operating Expenses-$2,600/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,926/mo
Less: Operating Expenses-$2,600/mo
Net Operating Income (NOI)+$2,326/mo
Less: Debt Service (30yr @ 6.75%)-$4,929/mo
Net Cash Flow
$-2,604/mo
$-31,245/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithtown.