OFF_MARKETGood Deal12 days on market

214 Landing Avenue

214 Landing Avenue, Smithtown, NY 11787, Smithtown, NY 11787
$699,000
Zestimate®:$651,300

Listing Price

Property image 1
214 Landing Avenue, Smithtown, NY 11787
Loc: Smithtown, NY
Days Listed
12
Tax Assessed
$8k
Zestimate®
$651k
Market Rate
Lot Size
0.66 acres
Rent Estimate
$4,776/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
0.7 mi away
7

Accompsett Middle School

6-8
2.2 mi away
10

Smithtown High School West

9-12
2.3 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
6.90%
Total ROI
24.2%
Cash Flow
$484/mo
DSCR
1.14
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
2026-07-27Sold$649,000$307
2026-06-17Pending sale$649,000$307
2026-06-13Listing removed$649,000$307
2026-05-14Price change$649,000$307
2026-05-01Listed for sale$699,000$331

Tax History

YearProperty TaxTax Assessment
2025$0$7,860
2024$0$7,860
2023$0$7,860
2022$0$7,860
2021$0$7,860
2020$0$7,860
2019$0$7,860
2018$0$7,860
2017$8,141.63$7,860
2016$0$7,860
2015$0$7,860
2014$0$7,860
2013$0$7,860
2012$0$7,860
2011$0$7,860
2010$0$7,860
2009$0$7,860
2008$0$7,860
2007$5,923.36$7,860
2005$4,958.68$7,860
2004$5,647.94$7,860
2003$5,192.68$7,860
2002$3,776.9$7,860
2001$0$7,860
2000$6,561.68$7,860
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,112
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: $699,000Rent Basis: Observed Comp Model ($4,776/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $204/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.94%

NOI: $41,547/yr

Cash-on-Cash Yield
-1.2%

On $160,770 invested

DSCR Ratio
0.95x

Negative debt coverage

5-Yr Leveraged ROI
+88.1%

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)-$11/mo
Homeowner / Hazard Insurance-$204/mo
Vacancy Reserve (5% of rent)-$239/mo
Repairs & Maintenance (10% of rent)-$478/mo
Property Management (8% of rent)-$382/mo
Total Pure Operating Expenses-$1,314/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,776/mo
Less: Operating Expenses-$1,314/mo
Net Operating Income (NOI)+$3,462/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-165/mo
$-1,976/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithtown.