OFF_MARKETExcellent Deal2 days on market

17 Seaver Lane

17 Seaver Lane, Smithtown, NY 11787, Smithtown, NY 11787
$869,999
Zestimate®:$897,500$27,501 Under Market

Listing Price

Property image 1
17 Seaver Lane, Smithtown, NY 11787
Loc: Smithtown, NY
Days Listed
2
Tax Assessed
$717k
Zestimate®
$898k
3% Under Valued
Lot Size
0.25 acres
Rent Estimate
$4,495/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.

8

Mount Pleasant Elementary School

K-5
0.5 mi away
6

Great Hollow Middle School

6-8
2 mi away
10

Smithtown High School West

9-12
2.8 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
7.58%
Total ROI
27.6%
Cash Flow
$1,098/mo
DSCR
1.25
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
2026-06-05Listing removed$869,999$797
2026-05-11Listed for sale$869,999$797
2019-01-03Sold$540,000$495
2018-11-01Pending sale$529,000$484
2018-10-10Listed for sale$529,000$484
2017-03-28Sold$525,000$481
2017-01-16Listed for sale$499,000$457
2009-04-10Listing removed$549,000$503
2009-02-09Listed for sale$549,000$503
1998-07-31Sold$173,000$158

Tax History

YearProperty TaxTax Assessment
2025$0$5,735
2024$0$5,735
2023$0$5,735
2022$0$5,735
2021$0$5,735
2020$0$5,735
2019$0$5,435
2018$0$5,435
2017$11,372.57$5,435
2016$0$5,435
2015$0$5,435
2014$0$5,435
2013$0$5,435
2012$0$5,435
2011$0$5,435
2010$0$5,435
2009$0$5,435
2008$0$5,435
2007$9,207.11$5,435
2005$6,672.66$4,820
2004$6,225.23$4,820
2003$5,751.85$4,820
2002$5,335.35$4,820
2001$0$4,820
2000$5,246.21$4,820
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,942
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: $869,999Rent Basis: Observed Comp Model ($4,495/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $254/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.01%

NOI: $26,156/yr

Cash-on-Cash Yield
-14.0%

On $200,100 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+24.2%

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)-$1,028/mo
Homeowner / Hazard Insurance-$254/mo
Vacancy Reserve (5% of rent)-$225/mo
Repairs & Maintenance (10% of rent)-$450/mo
Property Management (8% of rent)-$360/mo
Total Pure Operating Expenses-$2,315/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,495/mo
Less: Operating Expenses-$2,315/mo
Net Operating Income (NOI)+$2,180/mo
Less: Debt Service (30yr @ 6.75%)-$4,514/mo
Net Cash Flow
$-2,335/mo
$-28,015/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithtown.