OFF_MARKETExcellent Deal8 days on market

50 Abbot Road

50 Abbot Road, Smithtown, NY 11787, Smithtown, NY 11787
$999,000
Zestimate®:$1,104,500$105,500 Under Market

Listing Price

Property image 1
50 Abbot Road, Smithtown, NY 11787
Loc: Smithtown, NY
Days Listed
8
Tax Assessed
$6k
Zestimate®
$1105k
10% Under Valued
Lot Size
0.25 acres
Rent Estimate
$5,465/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

Accompsett Elementary School

K-5
0.6 mi away
7

Accompsett Middle School

6-8
0.6 mi away
10

Smithtown High School West

9-12
0.4 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
7.73%
Total ROI
28.3%
Cash Flow
$1,383/mo
DSCR
1.27
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
2026-08-07Sold$1,100,000$440
2026-05-21Pending sale$999,000$400
2026-05-05Listed for sale$999,000$400
2011-05-02Sold$465,000$186
2010-09-18Price change$499,000$200
2010-09-15Listed for sale$509,000$204
2010-06-23Listing removed$520,000$208
2010-06-20Price change$520,000$208
2010-05-30Listed for sale$539,999$216

Tax History

YearProperty TaxTax Assessment
2025$0$5,658
2024$0$5,658
2023$0$5,658
2022$0$5,658
2021$0$5,658
2020$0$5,658
2019$0$5,980
2018$0$5,980
2017$12,592.06$5,980
2016$0$5,980
2015$0$6,125
2014$0$6,125
2013$0$6,125
2012$0$6,125
2011$0$6,125
2010$0$6,125
2009$0$6,600
2008$0$6,600
2007$10,511$6,150
2005$8,714.49$6,150
2004$8,133.85$6,150
2003$7,568.13$6,150
2002$6,977.28$6,150
2001$0$6,150
2000$6,713.34$6,150
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,500
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: $999,000Rent Basis: Observed Comp Model ($5,465/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $291/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.70%

NOI: $46,907/yr

Cash-on-Cash Yield
-6.7%

On $229,770 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+60.9%

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)-$8/mo
Homeowner / Hazard Insurance-$291/mo
Vacancy Reserve (5% of rent)-$273/mo
Repairs & Maintenance (10% of rent)-$547/mo
Property Management (8% of rent)-$437/mo
Total Pure Operating Expenses-$1,556/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,465/mo
Less: Operating Expenses-$1,556/mo
Net Operating Income (NOI)+$3,909/mo
Less: Debt Service (30yr @ 6.75%)-$5,184/mo
Net Cash Flow
$-1,275/mo
$-15,296/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithtown.