OFF_MARKETExcellent Deal9 days on market

15 7th Avenue

15 7th Avenue, Smithtown, NY 11787, Smithtown, NY 11787
$799,000
Zestimate®:$827,900$28,900 Under Market

Listing Price

Property image 1
15 7th Avenue, Smithtown, NY 11787
Loc: Smithtown, NY
Days Listed
9
Tax Assessed
$6k
Zestimate®
$828k
3% Under Valued
Lot Size
0.25 acres
Rent Estimate
$4,749/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
0.8 mi away
7

Accompsett Middle School

6-8
2.6 mi away
10

Smithtown High School West

9-12
2.7 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
7.50%
Total ROI
27.1%
Cash Flow
$952/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
2026-07-27Sold$825,000
2026-06-09Pending sale$799,000
2026-06-04Listing removed$799,000
2026-05-04Listed for sale$799,000
2022-04-26Sold$571,500
2022-02-02Sold$571,500
2021-12-15Pending sale$569,000
2021-11-23Listing removed$0
2021-11-16Listed for sale$569,000

Tax History

YearProperty TaxTax Assessment
2025$0$5,685
2024$0$5,685
2023$0$5,685
2022$0$5,685
2021$0$5,685
2020$0$5,685
2019$0$5,685
2018$0$5,685
2017$10,705.11$5,685
2016$0$5,685
2015$0$5,685
2014$0$5,685
2013$0$5,685
2012$0$5,810
2011$0$5,810
2010$0$6,515
2009$0$6,515
2008$0$6,515
2007$10,053.6$6,515
2005$9,206.77$6,515
2004$8,641.41$6,515
2003$8,007.99$6,515
2002$7,427.87$6,515
2001$0$6,515
2000$7,115.98$6,515
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
0
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: $799,000Rent Basis: Observed Comp Model ($4,749/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $233/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.13%

NOI: $40,987/yr

Cash-on-Cash Yield
-4.8%

On $183,770 invested

DSCR Ratio
0.82x

Negative debt coverage

5-Yr Leveraged ROI
+70.4%

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)-$8/mo
Homeowner / Hazard Insurance-$233/mo
Vacancy Reserve (5% of rent)-$237/mo
Repairs & Maintenance (10% of rent)-$475/mo
Property Management (8% of rent)-$380/mo
Total Pure Operating Expenses-$1,333/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,749/mo
Less: Operating Expenses-$1,333/mo
Net Operating Income (NOI)+$3,416/mo
Less: Debt Service (30yr @ 6.75%)-$4,146/mo
Net Cash Flow
$-730/mo
$-8,763/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithtown.