OFF_MARKETExcellent Deal15 days on market

334 Edgewood Avenue

334 Edgewood Avenue, Smithtown, NY 11787, Smithtown, NY 11787
$998,000
Zestimate®:$974,800

Listing Price

Property image 1
334 Edgewood Avenue, Smithtown, NY 11787
Loc: Smithtown, NY
Days Listed
15
Tax Assessed
$6k
Zestimate®
$975k
Market Rate
Lot Size
0.99 acres
Rent Estimate
$4,422/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
8.51%
Total ROI
32.2%
Cash Flow
$2,033/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
2026-06-25Sold$965,000$455
2026-05-20Pending sale$998,000$471
2026-04-28Listed for sale$998,000$471

Tax History

YearProperty TaxTax Assessment
2025$0$6,150
2024$0$6,150
2023$0$6,150
2022$0$6,150
2021$0$6,150
2020$0$6,150
2019$0$6,150
2018$0$6,150
2017$12,868.73$6,150
2016$0$6,150
2015$0$6,150
2014$0$6,150
2013$0$6,150
2012$0$8,145
2011$0$8,145
2010$0$8,145
2009$0$8,145
2008$0$8,145
2007$14,149.1$8,145
2005$11,777.2$8,145
2004$10,996.8$8,145
2003$10,177.6$8,145
2002$9,440.16$8,145
2001$0$8,145
2000$8,914.04$8,145
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,119
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: $998,000Rent Basis: Observed Comp Model ($4,422/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $291/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.73%

NOI: $37,262/yr

Cash-on-Cash Yield
-10.8%

On $229,540 invested

DSCR Ratio
0.60x

Negative debt coverage

5-Yr Leveraged ROI
+40.0%

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)-$9/mo
Homeowner / Hazard Insurance-$291/mo
Vacancy Reserve (5% of rent)-$221/mo
Repairs & Maintenance (10% of rent)-$442/mo
Property Management (8% of rent)-$354/mo
Total Pure Operating Expenses-$1,317/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,422/mo
Less: Operating Expenses-$1,317/mo
Net Operating Income (NOI)+$3,105/mo
Less: Debt Service (30yr @ 6.75%)-$5,178/mo
Net Cash Flow
$-2,073/mo
$-24,879/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithtown.

334 Edgewood Avenue | Smithtown, NY | Haven AI Analysis | Haven by ScoutHavens