OFF_MARKETExcellent Deal65 days on market

144 Landing Meadow Road

144 Landing Meadow Road, Smithtown, NY 11787, Smithtown, NY 11787
$1,249,000
Zestimate®:$1,254,300$5,300 Under Market

Listing Price

Property image 1
144 Landing Meadow Road, Smithtown, NY 11787
Loc: Smithtown, NY
Days Listed
65
Tax Assessed
$10k
Zestimate®
$1254k
0% Under Valued
Lot Size
1.18 acres
Rent Estimate
$6,438/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
1.6 mi away
7

Accompsett Middle School

6-8
2.2 mi away
10

Smithtown High School West

9-12
2.3 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
8.53%
Total ROI
32.3%
Cash Flow
$2,567/mo
DSCR
1.41
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
2026-08-11Sold$1,225,000$311
2026-05-21Pending sale$1,249,000$317
2026-04-08Price change$1,249,000$317
2026-03-11Listed for sale$1,349,000$343

Tax History

YearProperty TaxTax Assessment
2025$0$10,175
2024$0$10,175
2023$0$10,175
2022$0$10,175
2021$0$10,175
2020$0$10,175
2019$0$10,175
2018$0$10,175
2017$21,290.91$10,175
2016$0$10,175
2015$0$10,175
2014$0$10,175
2013$0$11,260
2012$0$11,260
2011$0$11,260
2010$0$11,260
2009$0$11,260
2008$0$11,260
2007$22,273.3$12,600
2005$18,616.5$12,600
2004$17,390$12,600
2003$16,107.5$12,600
2002$15,390.6$12,965
2001$0$12,965
2000$14,231$12,965
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
3,937
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: $1,249,000Rent Basis: Observed Comp Model ($6,438/mo)State Tax Benchmark: 1.72% (NY)Hazard Reserve: $364/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.40%

NOI: $54,944/yr

Cash-on-Cash Yield
-7.9%

On $287,270 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+54.5%

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)-$15/mo
Homeowner / Hazard Insurance-$364/mo
Vacancy Reserve (5% of rent)-$322/mo
Repairs & Maintenance (10% of rent)-$644/mo
Property Management (8% of rent)-$515/mo
Total Pure Operating Expenses-$1,859/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,438/mo
Less: Operating Expenses-$1,859/mo
Net Operating Income (NOI)+$4,579/mo
Less: Debt Service (30yr @ 6.75%)-$6,481/mo
Net Cash Flow
$-1,902/mo
$-22,825/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithtown.

144 Landing Meadow Road | Smithtown, NY | Haven AI Analysis | Haven by ScoutHavens