FOR_SALEExcellent Deal21 days on market

57 Juniper Avenue

57 Juniper Avenue, Smithtown, NY 11787, Smithtown, NY 11787
$719,999

Listing Price

Property image 1
57 Juniper Avenue, Smithtown, NY 11787
Loc: Smithtown, NY
Days Listed
21
Tax Assessed
$400k
Lot Size
0.38 acres
Rent Estimate
$3,576/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 mi away
10

Smithtown High School West

9-12
2 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
8.47%
Total ROI
32.0%
Cash Flow
$1,440/mo
DSCR
1.40
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
2026-08-28Listed for sale$719,999$400
2026-07-27Listing removed$745,000$414
2026-05-05Price change$745,000$414
2026-04-22Listed for sale$759,990$422
2025-08-15Sold$610,000$339
2025-06-24Pending sale$579,000$322
2025-06-03Listed for sale$579,000$322

Tax History

YearProperty TaxTax Assessment
2025$0$3,200
2024$0$3,200
2023$0$3,200
2022$0$3,200
2021$0$3,200
2020$0$3,200
2019$0$3,200
2018$0$3,200
2017$6,695.91$3,200
2016$0$3,200
2015$0$3,200
2014$0$3,200
2013$0$3,200
2012$0$3,200
2011$0$3,200
2010$0$3,200
2009$0$3,200
2008$0$3,200
2007$6,130.56$3,200
2005$5,131.63$3,200
2004$4,809.22$3,200
2003$4,470.4$3,200
2002$4,150.49$3,200
2001$0$3,200
2000$3,734.94$3,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,800
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: $719,999Rent Basis: Observed Comp Model ($3,576/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $210/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.28%

NOI: $23,642/yr

Cash-on-Cash Yield
-12.8%

On $165,600 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.2%

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)-$573/mo
Homeowner / Hazard Insurance-$210/mo
Vacancy Reserve (5% of rent)-$179/mo
Repairs & Maintenance (10% of rent)-$358/mo
Property Management (8% of rent)-$286/mo
Total Pure Operating Expenses-$1,606/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,576/mo
Less: Operating Expenses-$1,606/mo
Net Operating Income (NOI)+$1,970/mo
Less: Debt Service (30yr @ 6.75%)-$3,736/mo
Net Cash Flow
$-1,766/mo
$-21,189/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithtown.