OFF_MARKETExcellent Deal28 days on market

10 Colonial Drive

10 Colonial Drive, Smithtown, NY 11787, Smithtown, NY 11787
$2,349,000
Zestimate®:$2,300,200

Listing Price

Property image 1
10 Colonial Drive, Smithtown, NY 11787
Loc: Smithtown, NY
Days Listed
28
Tax Assessed
$1268k
Zestimate®
$2300k
Market Rate
Lot Size
0.80 acres
Rent Estimate
$6,460/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.

6

Pines Elementary School

PK-5
0.5 mi away
5

Hauppauge Middle School

6-8
3 mi away
9

Hauppauge High School

9-12
2.9 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
7.99%
Total ROI
29.6%
Cash Flow
$3,755/mo
DSCR
1.32
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
2026-06-12Listing removed$2,349,000$443
2026-04-16Listed for sale$2,349,000$443
2025-09-26Listing removed$2,375,000$448
2025-09-03Price change$2,375,000$448
2025-08-14Listed for sale$2,399,000$453
2025-07-07Listing removed$2,349,000$443
2025-05-22Listed for sale$2,349,000$443
2025-05-21Listing removed$0
2025-05-12Listed for sale$2,349,000$443
2021-10-08Sold$2,075,000$392
2021-07-14Pending sale$2,200,000$415
2021-07-10Listed for sale$2,200,000$415
2021-06-28Listing removed$0
2021-05-01Listed for sale$2,200,000$415
2021-03-16Listing removed$0
2020-11-07Listed for sale$2,200,000$415
2017-12-28Sold$98,750$19

Tax History

YearProperty TaxTax Assessment
2025$0$10,147
2024$0$10,147
2023$0$10,147
2022$0$10,147
2021$0$10,147
2020$0$10,147
2019$0$10,147
2018$0$10,147
2017$5,533.5$10,147
2016$0$10,147
2015$0$10,147
2014$0$10,147
2013$0$10,147
2012$0$10,147
2011$0$10,147
2007$21,135.2$17,070
2005$17,251.2$15,280
2004$16,075.4$15,280
2003$14,469$15,280
2002$6,169.76$5,200
2001$0$5,200
2000$207.03$200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
7
Sq Ft
5,300
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: $2,349,000Rent Basis: Observed Comp Model ($6,460/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $685/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.26%

NOI: $29,654/yr

Cash-on-Cash Yield
-21.6%

On $540,270 invested

DSCR Ratio
0.20x

Negative debt coverage

5-Yr Leveraged ROI
+-13.7%

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)-$1,818/mo
Homeowner / Hazard Insurance-$685/mo
Vacancy Reserve (5% of rent)-$323/mo
Repairs & Maintenance (10% of rent)-$646/mo
Property Management (8% of rent)-$517/mo
Total Pure Operating Expenses-$3,989/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,460/mo
Less: Operating Expenses-$3,989/mo
Net Operating Income (NOI)+$2,471/mo
Less: Debt Service (30yr @ 6.75%)-$12,188/mo
Net Cash Flow
$-9,717/mo
$-116,607/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithtown.