OFF_MARKETExcellent Deal2 days on market

65 Redan Drive

65 Redan Drive, Smithtown, NY 11787, Smithtown, NY 11787
$1,177,000
Zestimate®:$1,162,000

Listing Price

Property image 1
65 Redan Drive, Smithtown, NY 11787
Loc: Smithtown, NY
Days Listed
2
Tax Assessed
$9k
Zestimate®
$1162k
Market Rate
Lot Size
8,276 sqft
Rent Estimate
$5,217/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.

5

Forest Brook Elementary School

PK-5
0.3 mi away
5

Hauppauge Middle School

6-8
0.9 mi away
9

Hauppauge High School

9-12
0.9 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
7.52%
Total ROI
27.3%
Cash Flow
$1,426/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
2026-08-25Sold$1,161,777$424
2026-06-15Pending sale$1,177,000$430
2026-05-13Listed for sale$1,177,000$430
2001-08-31Sold$591,225$216

Tax History

YearProperty TaxTax Assessment
2025$0$8,575
2024$0$8,575
2023$0$9,280
2022$0$9,280
2021$0$9,280
2020$0$9,280
2019$0$9,280
2018$0$9,280
2017$5,060.68$9,280
2016$0$9,280
2015$0$9,280
2014$0$9,280
2013$0$9,280
2012$0$10,175
2011$0$10,175
2010$0$10,175
2009$0$10,175
2008$0$11,570
2007$14,728.3$11,570
2005$12,485.3$11,570
2004$11,719.3$11,570
2003$10,572.1$11,570
2002$6,718.72$7,350
2001$0$7,350
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,740
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: $1,177,000Rent Basis: Observed Comp Model ($5,217/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $343/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.73%

NOI: $43,942/yr

Cash-on-Cash Yield
-10.8%

On $270,710 invested

DSCR Ratio
0.60x

Negative debt coverage

5-Yr Leveraged ROI
+40.0%

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)-$12/mo
Homeowner / Hazard Insurance-$343/mo
Vacancy Reserve (5% of rent)-$261/mo
Repairs & Maintenance (10% of rent)-$522/mo
Property Management (8% of rent)-$417/mo
Total Pure Operating Expenses-$1,555/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,217/mo
Less: Operating Expenses-$1,555/mo
Net Operating Income (NOI)+$3,662/mo
Less: Debt Service (30yr @ 6.75%)-$6,107/mo
Net Cash Flow
$-2,445/mo
$-29,345/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithtown.