CashFlowRE
Sign in Sign up
701 Halsey Ln
D Composite 40.32
Why this score? — see what drove the D 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).

  • Appreciation +10.0/10.0
  • Cash flow +7.5/30.0
  • ARV discount +6.5/15.0
  • Schools +4.3/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • DSCR +1.7/10.0

$6,800,000

701 Halsey Ln · Bridgehampton, NY 11932
4 bd · 3.0 ba · 3,400 sqft · SingleFamily · 770 Days on market
Built 1998 0.93 ac lot $2000/sqft · at area comps Est $6659k · at est. ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled in the coveted enclave of Bridgehampton South, just moments from the whispering ocean waves, this contemporary masterpiece stands as a beacon of refined living. Envisioned by a renowned architect and owner with a prestigious South-of-the-Highway position, this timeless property epitomizes the exclusive Hamptons lifestyle. Spanning over 3,400 +/- sq. ft. of elegantly appointed space, this residence boasts an open-floor design that seamlessly integrates the living areas with the outdoors. This home's heart is its recently renovated kitchen, equipped with state-of-the-art appliances and finishes. It is set against the backdrop of a cozy fireplace, adding warmth and charm to the interior. Accommodation comprises 4 generously sized bedrooms and 3 baths, offering ample space for your guests. Outdoors, the property unfolds over a meticulously landscaped acre adorned with specimen trees that create a serene and private oasis. At its center lies a 20'x40' heated pool, promising endless days of relaxation under the Hamptons sun. A 400 +/- sq. ft. 2-car garage provides practical storage solutions. This stunning home is a testament to architectural brilliance and a canvas for potential expansion. With the possibility to extend or envision your dream residence, the grounds can accommodate a 13,000 +/- sq. ft. dream home, allowing for a personal touch to this magnificent property. Surrounded by open fields and commanding prices upwards of $30 million in the vicinity, this Bridgehampton South gem represents a rare opportunity to own a piece of the Hamptons' luxury lifestyle. Whether cherished "as is" or reimagined to suit personal preferences, this home is a sanctuary of sophistication, inviting its next stewards to create their legacy in one of the most desirable locales south of the highway.

Key facts

  • 20'x40' heated pool
  • Potential expansion
  • 0.93 acre lot

Tags

RECENTLY RENOVATED KITCHEN20'X40' HEATED POOLMETICULOUSLY LANDSCAPED ACREPOTENTIAL EXPANSION

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/3.0-bath single-family listed at $6.80M.

Deal economics

  • At list price, monthly cash flow is $-8k ($-100k/yr) — negative.
  • To cash-flow at today's rent, offer at most $5.59M (17.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $4.89M (28.0% below list).
  • Recommended offer: $4.89M (28.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#874 in NY) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, schools B; Watch: amenities F, commute F, cost of living F.
  • Bridgehampton Union Free School District (rural): math 50% / reading 40% proficiency, ranked #511 of 755 in NY (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 24 active listings in the ZIP; high-income renter base; 1,366 units permitted in Suffolk County in 2024 (216 in 5+ unit buildings).
  • At $48,935/mo this rent would consume 338% of the median local household income ($174k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $727k of equity ($47k loan paydown + $680k appreciation (10.0% local appreciation)).
  • Suffolk County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 2, paydown + projected appreciation supports a ~$1.17M cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 770 days — a 12% lower offer ($5.98M) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $450k (6%) 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 $4,893,487 (28.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 770 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  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 B-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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.72%
Cap rate
4.82%
Cash-on-cash
-5.25%
DSCR
0.77
GRM
11.6

CMA / ARV

ARV (median comp)
$6,658,599
List price
$6,800,000
Delta
2.12%
Verdict
FAIR
Comps
7 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
73 Summerfield Ln 0.38mi 4/3.5 3,000 (-12%) 7mo $6,150,000 $2,050 54

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.6%
Equity multiple
2.67×
Total profit
$3,173,355
Equity at exit
$6,125,979
10-year hold
IRR
18.7%
Equity multiple
6.13×
Total profit
$9,763,928
Equity at exit
$13,210,904

Cash invested: $1,904,000 (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 11932

Home prices YoY
2.9%
Active inventory
24
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$48,935 medium interval (Pro) →
Mortgage (P&I)
$35,660
Tax est. 1.5%
$8,500 /mo · $102,000/yr
Insurance
$2,833
HOA
$0
Vacancy / Maint / Mgmt
$10,276
Net cashflow
$-8,335

Break-even live

Break-even rent $59,485
Max offer price $5,593,952
Occupancy floor

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
$1,700,000
Closing costs
$204,000
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.

Listing history 22 events

  1. 2026-06-18
    days on market $6,800,000 Active 770 DOM
  2. 2026-06-17
    days on market $6,800,000 Active 769 DOM
  3. 2026-06-16
    days on market $6,800,000 Active 768 DOM
  4. 2026-06-15
    days on market $6,800,000 Active 767 DOM
  5. 2026-06-13
    days on market $6,800,000 Active 765 DOM
  6. 2026-06-09
    days on market $6,800,000 Active 761 DOM
  7. 2026-06-08
    days on market $6,800,000 Active 760 DOM
  8. 2026-06-07
    days on market $6,800,000 Active 759 DOM
  9. 2026-06-04
    days on market $6,800,000 Active 756 DOM
  10. 2026-06-03
    days on market $6,800,000 Active 755 DOM
  11. 2026-06-02
    days on market $6,800,000 Active 754 DOM
  12. 2026-06-01
    days on market $6,800,000 Active 753 DOM
  13. 2026-05-31
    days on market $6,800,000 Active 752 DOM
  14. 2026-05-05
    price $6,800,000 1827-char remark
    Show marketing remark (1827 chars)

    Nestled in the coveted enclave of Bridgehampton South, just moments from the whispering ocean waves, this contemporary masterpiece stands as a beacon of refined living. Envisioned by a renowned architect and owner with a prestigious South-of-the-Highway position, this timeless property epitomizes the exclusive Hamptons lifestyle. Spanning over 3,400 +/- sq. ft. of elegantly appointed space, this residence boasts an open-floor design that seamlessly integrates the living areas with the outdoors. This home's heart is its recently renovated kitchen, equipped with state-of-the-art appliances and finishes. It is set against the backdrop of a cozy fireplace, adding warmth and charm to the interior. Accommodation comprises 4 generously sized bedrooms and 3 baths, offering ample space for your guests. Outdoors, the property unfolds over a meticulously landscaped acre adorned with specimen trees that create a serene and private oasis. At its center lies a 20'x40' heated pool, promising endless days of relaxation under the Hamptons sun. A 400 +/- sq. ft. 2-car garage provides practical storage solutions. This stunning home is a testament to architectural brilliance and a canvas for potential expansion. With the possibility to extend or envision your dream residence, the grounds can accommodate a 13,000 +/- sq. ft. dream home, allowing for a personal touch to this magnificent property. Surrounded by open fields and commanding prices upwards of $30 million in the vicinity, this Bridgehampton South gem represents a rare opportunity to own a piece of the Hamptons' luxury lifestyle. Whether cherished "as is" or reimagined to suit personal preferences, this home is a sanctuary of sophistication, inviting its next stewards to create their legacy in one of the most desirable locales south of the highway.

  15. 2025-12-07
    listed
  16. 2025-10-22
    status Active 1827-char remark
    Show marketing remark (1827 chars)

    Nestled in the coveted enclave of Bridgehampton South, just moments from the whispering ocean waves, this contemporary masterpiece stands as a beacon of refined living. Envisioned by a renowned architect and owner with a prestigious South-of-the-Highway position, this timeless property epitomizes the exclusive Hamptons lifestyle. Spanning over 3,400 +/- sq. ft. of elegantly appointed space, this residence boasts an open-floor design that seamlessly integrates the living areas with the outdoors. This home's heart is its recently renovated kitchen, equipped with state-of-the-art appliances and finishes. It is set against the backdrop of a cozy fireplace, adding warmth and charm to the interior. Accommodation comprises 4 generously sized bedrooms and 3 baths, offering ample space for your guests. Outdoors, the property unfolds over a meticulously landscaped acre adorned with specimen trees that create a serene and private oasis. At its center lies a 20'x40' heated pool, promising endless days of relaxation under the Hamptons sun. A 400 +/- sq. ft. 2-car garage provides practical storage solutions. This stunning home is a testament to architectural brilliance and a canvas for potential expansion. With the possibility to extend or envision your dream residence, the grounds can accommodate a 13,000 +/- sq. ft. dream home, allowing for a personal touch to this magnificent property. Surrounded by open fields and commanding prices upwards of $30 million in the vicinity, this Bridgehampton South gem represents a rare opportunity to own a piece of the Hamptons' luxury lifestyle. Whether cherished "as is" or reimagined to suit personal preferences, this home is a sanctuary of sophistication, inviting its next stewards to create their legacy in one of the most desirable locales south of the highway.

  17. 2025-10-22
    historical 1827-char remark
    Show marketing remark (1827 chars)

    Nestled in the coveted enclave of Bridgehampton South, just moments from the whispering ocean waves, this contemporary masterpiece stands as a beacon of refined living. Envisioned by a renowned architect and owner with a prestigious South-of-the-Highway position, this timeless property epitomizes the exclusive Hamptons lifestyle. Spanning over 3,400 +/- sq. ft. of elegantly appointed space, this residence boasts an open-floor design that seamlessly integrates the living areas with the outdoors. This home's heart is its recently renovated kitchen, equipped with state-of-the-art appliances and finishes. It is set against the backdrop of a cozy fireplace, adding warmth and charm to the interior. Accommodation comprises 4 generously sized bedrooms and 3 baths, offering ample space for your guests. Outdoors, the property unfolds over a meticulously landscaped acre adorned with specimen trees that create a serene and private oasis. At its center lies a 20'x40' heated pool, promising endless days of relaxation under the Hamptons sun. A 400 +/- sq. ft. 2-car garage provides practical storage solutions. This stunning home is a testament to architectural brilliance and a canvas for potential expansion. With the possibility to extend or envision your dream residence, the grounds can accommodate a 13,000 +/- sq. ft. dream home, allowing for a personal touch to this magnificent property. Surrounded by open fields and commanding prices upwards of $30 million in the vicinity, this Bridgehampton South gem represents a rare opportunity to own a piece of the Hamptons' luxury lifestyle. Whether cherished "as is" or reimagined to suit personal preferences, this home is a sanctuary of sophistication, inviting its next stewards to create their legacy in one of the most desirable locales south of the highway.

  18. 2025-09-03
    historical
  19. 2024-11-26
    listed
  20. 2024-11-26
    historical
  21. 2024-11-22
    listed
  22. 2024-01-04
    listed $7,250,000 Active 1827-char remark
    Show marketing remark (1827 chars)

    Nestled in the coveted enclave of Bridgehampton South, just moments from the whispering ocean waves, this contemporary masterpiece stands as a beacon of refined living. Envisioned by a renowned architect and owner with a prestigious South-of-the-Highway position, this timeless property epitomizes the exclusive Hamptons lifestyle. Spanning over 3,400 +/- sq. ft. of elegantly appointed space, this residence boasts an open-floor design that seamlessly integrates the living areas with the outdoors. This home's heart is its recently renovated kitchen, equipped with state-of-the-art appliances and finishes. It is set against the backdrop of a cozy fireplace, adding warmth and charm to the interior. Accommodation comprises 4 generously sized bedrooms and 3 baths, offering ample space for your guests. Outdoors, the property unfolds over a meticulously landscaped acre adorned with specimen trees that create a serene and private oasis. At its center lies a 20'x40' heated pool, promising endless days of relaxation under the Hamptons sun. A 400 +/- sq. ft. 2-car garage provides practical storage solutions. This stunning home is a testament to architectural brilliance and a canvas for potential expansion. With the possibility to extend or envision your dream residence, the grounds can accommodate a 13,000 +/- sq. ft. dream home, allowing for a personal touch to this magnificent property. Surrounded by open fields and commanding prices upwards of $30 million in the vicinity, this Bridgehampton South gem represents a rare opportunity to own a piece of the Hamptons' luxury lifestyle. Whether cherished "as is" or reimagined to suit personal preferences, this home is a sanctuary of sophistication, inviting its next stewards to create their legacy in one of the most desirable locales south of the highway.

ⓘ 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 1/10 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 3/10 Moderate 3 unhealthy d/yr today · 3 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
$587,218
− Mortgage interest
−$380,906
− Property taxes
−$102,000
− Insurance
−$34,000
− Repairs & maintenance
−$46,977
− Management
−$46,977
− Depreciation
−$197,818
Taxable loss
−$221,460
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$53,150
After-tax cash flow
$-46,866/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
Bridgehampton Union Free School District
NCES district ID
3605370
Math proficiency
50% ▼ -10.00%
Reading proficiency
40% ▼ -10.00%
Median HH income
$69,915
Composite
42.79/100
National rank
#6761
State rank
#511 of 755 in NY

Livability — Bridgehampton

Score
62/100
State rank
#874
US rank
#16891

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bridgehampton, NY
County
Suffolk County · 679,920 people
City population
725
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
725
Household income
$173,672
Rent vs Own
10.7% rent · 89.3% own

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 (68%)
Race & ethnicity
White 68% Hispanic / Latino 22% Black 10% Two or more races 6%
Hispanic origin (detail)
Mexican 12% Dominican 10%
Common ancestry
Italian 5% Romanian 3% Scotch-Irish 3%
Foreign-born
32% · Canada, China
Languages at home
71% English-only · Spanish 17% Russian/Polish/Slavic 6% French/Haitian/Cajun 6%

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
▲ 15.37%
Current HPI
546.5294
Rent YoY
Metro
New York-Newark-Jersey City, NY-NJ-PA
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

-6.2% since first listed
9 events — show timeline
  • 2026-05-05 Price Changed $6,800,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-12-07 Listed for Rent ONEKEY
  • 2025-10-22 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2025-10-22 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2025-09-03 Rental Removed ONEKEY
  • 2024-11-26 Listed for Rent ONEKEY
  • 2024-11-26 Rental Removed ONEKEY
  • 2024-11-22 Listed for Rent ONEKEY
  • 2024-01-04 Listed $7,250,000 OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…