OFF_MARKETNeutral Deal14 days on market

45 Woodland Drive

45 Woodland Drive, Smithtown, NY 11787, Smithtown, NY 11787
$945,000
Zestimate®:$964,400$19,400 Under Market

Listing Price

Property image 1
45 Woodland Drive, Smithtown, NY 11787
Loc: Smithtown, NY
Days Listed
14
Tax Assessed
$760k
Zestimate®
$964k
2% Under Valued
Lot Size
0.76 acres
Rent Estimate
$5,429/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
0.5 mi away
7

Accompsett Middle School

6-8
2.5 mi away
10

Smithtown High School West

9-12
2.6 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
6.02%
Total ROI
19.7%
Cash Flow
$-40/mo
DSCR
0.99
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
2026-07-31Sold$960,000$378
2026-05-18Pending sale$945,000$372
2026-05-08Price change$945,000$372
2026-04-29Listed for sale$989,990$390
2018-11-03Sold$778,000$307
2016-05-23Sold$535,000$211
2016-02-09Listed for sale$549,000$216
2015-12-02Listing removed$562,000$222
2015-11-02Price change$562,000$222
2014-12-03Price change$578,000$228
2014-06-03Listed for sale$585,000$231
2007-12-08Listing removed$585,000$231
2007-11-16Listed for sale$585,000$231
1997-11-24Sold$337,000$133

Tax History

YearProperty TaxTax Assessment
2025$0$6,077
2024$0$6,077
2023$0$6,077
2022$0$6,077
2021$0$6,077
2020$0$6,077
2019$0$6,077
2018$0$6,077
2017$12,715.97$6,077
2016$0$6,077
2015$0$6,077
2014$0$6,077
2013$0$6,077
2012$0$6,077
2011$0$6,077
2010$0$6,077
2009$0$6,077
2008$0$8,745
2007$5,737.17$8,745
2005$10,083.2$8,745
2004$9,306.69$8,745
2003$8,572.05$8,745
2002$7,731.53$8,745
2001$0$8,745
2000$6,801.23$8,745
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,537
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: $945,000Rent Basis: Observed Comp Model ($5,429/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $276/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.58%

NOI: $33,786/yr

Cash-on-Cash Yield
-11.5%

On $217,350 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+36.6%

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)-$1,089/mo
Homeowner / Hazard Insurance-$276/mo
Vacancy Reserve (5% of rent)-$271/mo
Repairs & Maintenance (10% of rent)-$543/mo
Property Management (8% of rent)-$434/mo
Total Pure Operating Expenses-$2,613/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,429/mo
Less: Operating Expenses-$2,613/mo
Net Operating Income (NOI)+$2,816/mo
Less: Debt Service (30yr @ 6.75%)-$4,903/mo
Net Cash Flow
$-2,088/mo
$-25,054/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithtown.