CashFlowRE
Sign in Sign up
17 Moriches Ave
C Composite 57.8
Why this score? — see what drove the C 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 +23.6/30.0
  • DSCR +7.6/10.0
  • Schools +6.5/10.0
  • 1% rule +6.1/10.0
  • Condition / age +4.8/5.0
  • ARV discount +3.7/15.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$1,795,000

17 Moriches Ave · East Moriches, NY 11940
4 bd · 4.5 ba · 4,075 sqft · SingleFamily · 192 Days on market
Built 2025 Excellent condition 0.98 ac lot $440/sqft · 9% above area Est $1654k · 9% over ↓ 23% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Escape to the charm of East Moriches with this stunning new construction home—an ideal second residence or year-round retreat designed for gatherings, relaxation, and effortless entertaining. Set on a full acre of beautifully landscaped property, this custom-built modern farmhouse blends timeless design with today’s comforts. Inside, the spacious main living area features soaring ceilings, beautiful hardwood floors, and a cozy wood-burning fireplace that sets the tone for memorable evenings. The kitchen flows seamlessly into the dining and living spaces, making it the heart of the home and an entertainer’s dream. With four bedrooms and four and a half baths, including two luxurious primary suites—one on each floor—everyone can enjoy their own private space. Upstairs, a large recreation room offers endless possibilities—a pool table, TV lounge, and a bunk room —making it the perfect space for getaways and weekend fun. Step outside to your covered front porch or spacious mahogany deck, surrounded by peace and privacy. There’s also room for a pool, creating the ultimate backyard oasis for summer retreats. Every detail of this home has been thoughtfully designed to blend modern convenience with relaxed coastal elegance. Located just minutes from beaches, marinas, and the Hamptons, 17 Moriches Avenue is a place where family memories are made and weekends feel like a vacation.

Key facts

  • Covered front porch
  • 0.98 acre lot
  • 4 garage spots

Tags

NEW CONSTRUCTION HOMECUSTOM BUILT MODERN FARMHOUSEOPEN AND INVITING LAYOUTCOZY WOOD BURNING FIREPLACELARGE RECREATION ROOMCOVERED FRONT PORCH

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/4.5-bath single-family listed at $1.79M. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $3k ($41k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($20k rent vs $1.79M).
  • Recommended offer: $1.58M (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 2.2% in East Moriches — 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 61/100 on livability (#905 in NY) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living F.
  • East Moriches Union Free School District (suburban): math 69% / reading 75% proficiency, ranked #97 of 590 in NY (top 16%) — strong family-tenant draw, lease renewals of 3-5y typical; only 7% free/reduced lunch — higher-income household profile.
  • Market conditions: 41 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,366 units permitted in Suffolk County in 2024 (216 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $12k of loan paydown is wiped out by about $54k of value loss. Plan a longer hold.
  • Suffolk County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 192 days — a 12% lower offer ($1.58M) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $100k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $1,579,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 192 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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.
  6. 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.
  7. 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
1.11%
Cap rate
8.56%
Cash-on-cash
8.11%
DSCR
1.36
GRM
7.5

CMA / ARV

ARV (median comp)
$1,653,624
List price
$1,795,000
Delta
8.55%
Verdict
FAIR
Comps
14 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17 Moriches Ave 0.00mi 4/4.5 4,075 (0%) 0mo $1,700,000 $417 100
93 Adelaide Ave 0.58mi 4/3.5 4,400 (+8%) 22mo $1,590,000 $361 38
14 Maple Ave 0.46mi 5/4.5 (+1) 4,674 (+15%) 16mo $1,800,000 $385 36

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

Projected returns pro-forma

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

5-year hold
IRR
-3.9%
Equity multiple
0.85×
Total profit
$-74,326
Equity at exit
$267,640
10-year hold
IRR
5.8%
Equity multiple
1.43×
Total profit
$214,947
Equity at exit
$155,199

Cash invested: $502,600 (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.

ZIP-level market 11940

Home prices YoY
-23.0%
Active inventory
41
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$20,000 medium interval (Pro) →
Mortgage (P&I)
$9,413
Tax est. 1.5%
$2,244 /mo · $26,925/yr
Insurance
$748
HOA
$0
Vacancy / Maint / Mgmt
$4,200
Net cashflow
$3,395

Break-even live

Break-even rent $15,702
Max offer price $1,795,000
Occupancy floor 78%

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
$448,750
Closing costs
$53,850
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8 Tuthill Point Rd East Moriches, NY 5.0 3.0 3000 $20,000 $6.67 43d 1 0.84mi

Listing history 12 events

  1. 2026-05-07
    status Pending 1441-char remark
    Show marketing remark (1441 chars)

    Escape to the charm of East Moriches with this stunning new construction home—an ideal second residence or year-round retreat designed for gatherings, relaxation, and effortless entertaining. Set on a full acre of beautifully landscaped property, this custom-built modern farmhouse blends timeless design with today’s comforts. Inside, the spacious main living area features soaring ceilings, beautiful hardwood floors, and a cozy wood-burning fireplace that sets the tone for memorable evenings. The kitchen flows seamlessly into the dining and living spaces, making it the heart of the home and an entertainer’s dream. With four bedrooms and four and a half baths, including two luxurious primary suites—one on each floor—everyone can enjoy their own private space. Upstairs, a large recreation room offers endless possibilities—a pool table, TV lounge, and a bunk room —making it the perfect space for getaways and weekend fun. Step outside to your covered front porch or spacious mahogany deck, surrounded by peace and privacy. There’s also room for a pool, creating the ultimate backyard oasis for summer retreats. Every detail of this home has been thoughtfully designed to blend modern convenience with relaxed coastal elegance. Located just minutes from beaches, marinas, and the Hamptons, 17 Moriches Avenue is a place where family memories are made and weekends feel like a vacation.

  2. 2026-05-07
    price $1,700,000 1441-char remark
    Show marketing remark (1441 chars)

    Escape to the charm of East Moriches with this stunning new construction home—an ideal second residence or year-round retreat designed for gatherings, relaxation, and effortless entertaining. Set on a full acre of beautifully landscaped property, this custom-built modern farmhouse blends timeless design with today’s comforts. Inside, the spacious main living area features soaring ceilings, beautiful hardwood floors, and a cozy wood-burning fireplace that sets the tone for memorable evenings. The kitchen flows seamlessly into the dining and living spaces, making it the heart of the home and an entertainer’s dream. With four bedrooms and four and a half baths, including two luxurious primary suites—one on each floor—everyone can enjoy their own private space. Upstairs, a large recreation room offers endless possibilities—a pool table, TV lounge, and a bunk room —making it the perfect space for getaways and weekend fun. Step outside to your covered front porch or spacious mahogany deck, surrounded by peace and privacy. There’s also room for a pool, creating the ultimate backyard oasis for summer retreats. Every detail of this home has been thoughtfully designed to blend modern convenience with relaxed coastal elegance. Located just minutes from beaches, marinas, and the Hamptons, 17 Moriches Avenue is a place where family memories are made and weekends feel like a vacation.

  3. 2026-05-07
    price $1,795,000 1441-char remark
    Show marketing remark (1441 chars)

    Escape to the charm of East Moriches with this stunning new construction home—an ideal second residence or year-round retreat designed for gatherings, relaxation, and effortless entertaining. Set on a full acre of beautifully landscaped property, this custom-built modern farmhouse blends timeless design with today’s comforts. Inside, the spacious main living area features soaring ceilings, beautiful hardwood floors, and a cozy wood-burning fireplace that sets the tone for memorable evenings. The kitchen flows seamlessly into the dining and living spaces, making it the heart of the home and an entertainer’s dream. With four bedrooms and four and a half baths, including two luxurious primary suites—one on each floor—everyone can enjoy their own private space. Upstairs, a large recreation room offers endless possibilities—a pool table, TV lounge, and a bunk room —making it the perfect space for getaways and weekend fun. Step outside to your covered front porch or spacious mahogany deck, surrounded by peace and privacy. There’s also room for a pool, creating the ultimate backyard oasis for summer retreats. Every detail of this home has been thoughtfully designed to blend modern convenience with relaxed coastal elegance. Located just minutes from beaches, marinas, and the Hamptons, 17 Moriches Avenue is a place where family memories are made and weekends feel like a vacation.

  4. 2026-04-14
    price $1,795,000 1441-char remark
    Show marketing remark (1441 chars)

    Escape to the charm of East Moriches with this stunning new construction home—an ideal second residence or year-round retreat designed for gatherings, relaxation, and effortless entertaining. Set on a full acre of beautifully landscaped property, this custom-built modern farmhouse blends timeless design with today’s comforts. Inside, the spacious main living area features soaring ceilings, beautiful hardwood floors, and a cozy wood-burning fireplace that sets the tone for memorable evenings. The kitchen flows seamlessly into the dining and living spaces, making it the heart of the home and an entertainer’s dream. With four bedrooms and four and a half baths, including two luxurious primary suites—one on each floor—everyone can enjoy their own private space. Upstairs, a large recreation room offers endless possibilities—a pool table, TV lounge, and a bunk room —making it the perfect space for getaways and weekend fun. Step outside to your covered front porch or spacious mahogany deck, surrounded by peace and privacy. There’s also room for a pool, creating the ultimate backyard oasis for summer retreats. Every detail of this home has been thoughtfully designed to blend modern convenience with relaxed coastal elegance. Located just minutes from beaches, marinas, and the Hamptons, 17 Moriches Avenue is a place where family memories are made and weekends feel like a vacation.

  5. 2025-10-27
    listed $1,895,000 Active 1441-char remark
    Show marketing remark (1441 chars)

    Escape to the charm of East Moriches with this stunning new construction home—an ideal second residence or year-round retreat designed for gatherings, relaxation, and effortless entertaining. Set on a full acre of beautifully landscaped property, this custom-built modern farmhouse blends timeless design with today’s comforts. Inside, the spacious main living area features soaring ceilings, beautiful hardwood floors, and a cozy wood-burning fireplace that sets the tone for memorable evenings. The kitchen flows seamlessly into the dining and living spaces, making it the heart of the home and an entertainer’s dream. With four bedrooms and four and a half baths, including two luxurious primary suites—one on each floor—everyone can enjoy their own private space. Upstairs, a large recreation room offers endless possibilities—a pool table, TV lounge, and a bunk room —making it the perfect space for getaways and weekend fun. Step outside to your covered front porch or spacious mahogany deck, surrounded by peace and privacy. There’s also room for a pool, creating the ultimate backyard oasis for summer retreats. Every detail of this home has been thoughtfully designed to blend modern convenience with relaxed coastal elegance. Located just minutes from beaches, marinas, and the Hamptons, 17 Moriches Avenue is a place where family memories are made and weekends feel like a vacation.

  6. 2025-09-15
    historical
  7. 2025-08-04
    listed $1,749,999 Active
  8. 2025-07-31
    historical
  9. 2025-06-27
    price $1,749,999
  10. 2025-05-29
    price $1,950,000
  11. 2025-04-28
    listed $2,199,999 Active
  12. 2025-04-16
    historical

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥90°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$240,000
− Mortgage interest
−$100,548
− Property taxes
−$26,925
− Insurance
−$8,975
− Repairs & maintenance
−$19,200
− Management
−$19,200
− Depreciation
−$52,218
Taxable income
$12,934
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,104
After-tax cash flow
$37,638/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.

Condition & rehab AI · 12 photos

Excellent 95/100 None rehab

This stunning new construction home in East Moriches is move-in ready with excellent condition and modern amenities.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Both interior paint — fresh paint can make a home more appealing
  • Both window treatments — improves energy efficiency and aesthetics

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and adds value
  • Both interior paint — fresh paint can make a home more appealing
  • Both window treatments — improves energy efficiency and aesthetics

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
East Moriches Union Free School District
NCES district ID
3609870
Math proficiency
69% ▼ -1.00%
Reading proficiency
75% ▲ 17.00%
Median HH income
$87,937
Composite
64.63/100
National rank
#528
State rank
#97 of 590 in NY

Livability — East Moriches

Score
61/100
State rank
#905
US rank
#17704

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Moriches, NY
City population
5,508
Population (ZIP)
5,508

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 (87%)
Race & ethnicity
White 87% Hispanic / Latino 8% Two or more races 5% Black 2%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Romanian 9% Scotch-Irish 4% Lithuanian 3%
Foreign-born
5% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 2% 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
▼ -92.56%
Current HPI
309.2919
Rent YoY
Metro
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

-22.7% since first listed
12 events — show timeline
  • 2026-05-07 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-05-07 Price Changed $1,700,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-05-07 Price Changed $1,795,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-04-14 Price Changed $1,795,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-10-27 Listed $1,895,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-09-15 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2025-08-04 Listed $1,749,999 OneKey® MLS as Distributed by MLS Grid
  • 2025-07-31 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2025-06-27 Price Changed $1,749,999 OneKey® MLS as Distributed by MLS Grid
  • 2025-05-29 Price Changed $1,950,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-04-28 Listed $2,199,999 OneKey® MLS as Distributed by MLS Grid
  • 2025-04-16 Coming Soon OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…