1407 Middle Rd #265 · Calverton, NY 11933

$469,000

3 bd · 2.0 ba · 1,792 sqft · Manufactured · 63 Days on market

Built 2003 $262/sqft · 39% above area Est $337k · 39% over $839/mo HOA · 10% of rent

---

Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Appreciation +6.6/10.0
• Schools +3.6/10.0
• Livability +2.9/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• ARV discount +0.0/15.0

Listing remarks MLS

Discover your new home in Foxwood Village, Calverton, this beautiful, gated community featuring a clubhouse and a sparkling heated inground pool - perfect for relaxation and social gatherings. Built in 2003, this beautiful home offers 3 bedrooms, 2 bathrooms, a spacious living room with fireplace, kitchen with breakfast nook and dining room. With 1,792 square feet of living space a full unfinished baseman with inside entrance and a1 car garage, you'll have plenty of room for comfort and entertaining. Very will kept home, means you can move in and start enjoying your new home right away.

Key facts

• Gated community
• Clubhouse
• Dining room

Tags

• GATED COMMUNITY
• CLUBHOUSE
• HEATED INGROUND POOL
• SPACIOUS LIVING ROOM
• KITCHEN WITH BREAKFAST NOOK
• DINING ROOM

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $469k.

Deal economics

• At list price, monthly cash flow is $2k ($29k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($8k rent vs $469k).
• Recommended offer: $441k (6.0% below list) — sets the bar for market timing.
• Cap rate 12.5% vs local median 7.2% in Calverton — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 58/100 on livability (#1,053 in NY) — a working-class tenant base; expect higher turnover. Watch: crime C-, schools D, employment D.
• Riverhead Central School District (suburban): math 34% / reading 48% proficiency, ranked #489 of 590 in NY (top 83%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 84 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,366 units permitted in Suffolk County in 2024 (216 in 5+ unit buildings).

Forward outlook

• In year one you build about $19k of equity ($3k loan paydown + $15k appreciation (3.3% local appreciation)).
• Suffolk County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
• At projected returns (3.3% appreciation + 3.0% rent growth), your $131k cash investment doubles in ~3 years — after that, you're playing with house money.
• By year 2, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 63 days — a 6% lower offer ($441k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.

Recommended offer $440,860 (6.0% below list)

Questions for the listing agent

1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 1.71% ✓
• Cap rate: 12.50%
• Cash-on-cash: 22.15%
• DSCR: 1.99
• GRM: 4.9

CMA / ARV

• ARV (median comp): $336,706
• List price: $469,000
• Delta: 39.29%
• Verdict: OVERPRICED
• Comps: 11 within 1.0 mi

Show comp detail 2 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1407 Middle Rd #22	0.17mi	2/2.0 (-1)	1,700 (-5%)	8mo	$389,999	$229	72
1407 Middle Rd #258	0.17mi	3/2.0	1,568 (-12%)	4mo	$525,000	$335	68

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.26% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 28.9%
• Equity multiple: 2.66×
• Total profit: $217,901
• Equity at exit: $217,772

10-year hold

• IRR: 29.2%
• Equity multiple: 5.20×
• Total profit: $552,181
• Equity at exit: $341,069

Cash invested: $131,320 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 15 Strongly Tenant-Friendly
• State New York: 15 Strongly Tenant-Friendly · D+10
• County: — inherits STATE
• City: — inherits STATE

NYC rent stabilization (~1M units); 2019 HSTPA strengthened tenant rights; courts deeply backlogged.

Methodology + full state rankings →

ZIP-level market 11933

• Home prices YoY: 0.8%
• Active inventory: 84
• Price-to-rent: 4.9×

Monthly cashflow live

• Estimated rent: $8,014 medium
• Mortgage (P&I): −$2,459
• Tax from tax record: −$413 /mo · $4,955/yr
• Insurance: −$195
• HOA: −$839
• Vacancy / Maint / Mgmt: −$1,683
• Net cashflow: $2,424

Break-even live

Break-even rent $4,945

Max offer price $469,000

Occupancy floor 65%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $117,250
• Closing costs: $14,070
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
16 Mastro Ct Calverton, NY	3.0	2.5	1822	$7,500	$4.12	1d	1	0.70mi
19 Kroemer Ave Riverhead, NY	4.0	2.0	2000	$9,000	$4.50	1d	1	1.23mi

HOA detail

• Monthly dues: $839 · $10,068/yr
• Likely covers: poolsecurity

Listing history 14 events

1. 2026-06-18
   days on market $469,000 Active 63 DOM
2. 2026-06-17
   days on market $469,000 Active 62 DOM
3. 2026-06-16
   days on market $469,000 Active 61 DOM
4. 2026-06-15
   days on market $469,000 Active 60 DOM
5. 2026-06-13
   days on market $469,000 Active 58 DOM
6. 2026-06-09
   days on market $469,000 Active 54 DOM
7. 2026-06-08
   days on market $469,000 Active 53 DOM
8. 2026-06-07
   days on market $469,000 Active 52 DOM
9. 2026-06-04
   days on market $469,000 Active 49 DOM
10. 2026-06-03
    days on market $469,000 Active 48 DOM
11. 2026-06-02
    days on market $469,000 Active 47 DOM
12. 2026-06-01
    days on market $469,000 Active 46 DOM
13. 2026-05-31
    days on market $469,000 Active 45 DOM
14. 2026-04-16
    listed $469,000 Active 597-char remark

    Show marketing remark (597 chars)

    Discover your new home in Foxwood Village, Calverton, this beautiful, gated community featuring a clubhouse and a sparkling heated inground pool - perfect for relaxation and social gatherings. Built in 2003, this beautiful home offers 3 bedrooms, 2 bathrooms, a spacious living room with fireplace, kitchen with breakfast nook and dining room. With 1,792 square feet of living space a full unfinished baseman with inside entrance and a1 car garage, you'll have plenty of room for comfort and entertaining. Very will kept home, means you can move in and start enjoying your new home right away.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast NY · Partial reset (capped growth)

• Current annual tax: $4,955 · $413/mo
• Projected year-2 tax: $6,441 · $537/mo
• Expected delta: +$1,485/yr (+$124/mo · 30.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 4/10 Moderate 7 d/yr ≥93°F today · 18 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $96,167
• − Mortgage interest: −$26,271
• − Property taxes: −$4,955
• − Insurance: −$2,345
• − Repairs & maintenance: −$7,693
• − Management: −$7,693
• − HOA: −$10,068
• − Depreciation: −$13,644
• Taxable income: $23,497
• Est. tax owed @ 24.0%: −$5,639
• After-tax cash flow: $23,451/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Riverhead Central School District
• NCES district ID: 3624690
• Math proficiency: 34% ▼ -4.00%
• Reading proficiency: 48% ▲ 13.00%
• Median HH income: $61,607
• Composite: 36.38/100
• National rank: #4683
• State rank: #489 of 590 in NY

Livability — Calverton

• Score: 58/100
• State rank: #1053
• US rank: #20908

Category grades

Amenities F Commute F Cost of living D- Crime C- Employment D Housing C Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Calverton, NY
• City population: 6,784
• Population (ZIP): 6,784

Population outlook (Suffolk County) Hauer SSP2

• Today (2025): 1,505,262 people
• By 2030: 1,498,318 · -0.5%
• By 2040: 1,471,101 · -2.3%
• By 2050: 1,424,848 · -5.3%
• By 2075: 1,337,157 · -11.2%
• By 2100: 1,217,720 · -19.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (79%)
• Race & ethnicity: White 79% Hispanic / Latino 10% Black 8% Two or more races 2% Asian 1%
• Hispanic origin (detail): Puerto Rican 1% Dominican 4%
• Common ancestry: Romanian 5% Lithuanian 3% Iranian 1%
• Foreign-born: 11% · Canada, Jamaica, South Korea
• Languages at home: 85% English-only · Spanish 10% Other Indo-European 3% German/W. Germanic 1%

Political lean MEDSL · Suffolk

• 2024 margin: Lean R (+10.0) · D 45.0% · R 55.0%
• 2008→2024 swing: -16.0pp toward R · 2008: 6.0pp · 2024: -10.0pp
• All cycles: 2024: R+10.0 2020: R+0.0 2016: R+8.2 2012: D+2.9 2008: D+6.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 3.26%
• Current HPI: 397.7148
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.60%
• F500 in state: 92

Industry mix (Fortune 500 HQ in NY)

Industry	F500 HQs	Revenue
▸Financial Services	10	$950B
▸Consumer Goods	9	$162B
▸Insurance	4	$225B
▸Telecommunications	2	$144B
▸Pharmaceuticals	2	$112B
▸Media / Entertainment	2	$69B

Price history

1 event — show timeline

• 2026-04-16 Listed $469,000 OneKey® MLS as Distributed by MLS Grid