CashFlowRE
Sign in Sign up
3 Sachem Ln
C- Composite 53.75
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 +26.0/30.0
  • DSCR +8.8/10.0
  • 1% rule +5.9/10.0
  • Schools +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$2,895,000

3 Sachem Ln · East Quogue, NY 11942
4 bd · 4.5 ba · 3,288 sqft · SingleFamily public records · 25 Days on market
Built 2018 1.17 ac lot $880/sqft · 42% above area Est $2478k · 17% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this custom-built Hamptons-style colonial, a meticulously crafted 8-year-young estate set on a private, park-like property at the end of a quiet cul-de-sac. Custom built using only the highest end materials and attention to detail, this 4–5 bedroom, 4.5-bath residence offers approximately 4,000 square feet of refined living space across two levels, complemented by a 2,000 square foot unfinished lower level with 8-foot ceilings, a 540 square foot garage with soaring 12-foot ceilings, and a 1,500 square foot unfinished attic with near 8-foot ceiling height and windows—offering exceptional potential for future expansion (with proper permits). Upon entry, a dramatic great room makes an immediate impression, featuring an 18-foot wall of windows, exquisite coffered ceilings, custom millwork, and a stunning floor-to-ceiling stone fireplace that serves as the architectural centerpiece of the home. The chef’s kitchen is both elegant and functional, showcasing a Carrara marble island, premium stone countertops, and top-of-the-line oversized stainless steel appliances, including an 8-burner professional range with double ovens—all set beneath 9-foot ceilings and bathed in natural light. A private bonus billiards room, accessed via its own staircase above the garage, provides a perfect retreat for entertaining. The home features two luxurious primary suites, including a first-floor suite with radiant heated bathroom floors and a second-floor suite with a private balcony overlooking the grounds. The exterior is equally impressive, offering resort-style living with a heated Gunite pool, a charming pool house complete with a wood-burning fireplace, and a newly constructed sports court. Surrounded by mature landscaping, the property delivers both privacy and a serene, estate-like setting, ideal for grand entertaining or peaceful everyday living.

Key facts

  • 1.17 acre lot
  • 2 garage spots
  • Pool

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 $2.90M.

Deal economics

  • At list price, monthly cash flow is $7k ($87k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($32k rent vs $2.90M).
  • Recommended offer: $2.85M (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#943 in NY) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+; Watch: amenities F, commute F, cost of living F.
  • East Quogue Union Free School District (suburban): math 55% / reading 50% proficiency, ranked #342 of 755 in NY (top 45%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 75 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $20k of loan paydown is wiped out by about $87k 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 25 days — a 2% lower offer ($2.85M) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $2.40M; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $2,851,575 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.09%
Cap rate
9.30%
Cash-on-cash
10.72%
DSCR
1.48
GRM
7.6

CMA / ARV

ARV (median comp)
$2,477,739
List price
$2,895,000
Delta
16.84%
Verdict
OVERPRICED
Comps
16 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
140 Damascus Rd 0.19mi 4/3.5 3,666 (+12%) 4mo $2,375,000 $648 64
145 Damascus Rd 0.24mi 4/5.5 3,500 (+6%) 17mo $1,500,000 $429 60
11 Fox Hollow Dr 0.13mi 4/3.5 2,800 (-15%) 10mo $1,899,900 $679 57
10 Fox Hollow Dr 0.29mi 4/3.5 2,800 (-15%) 17mo $1,720,000 $614 43
100 Whippoorwill Ln 0.50mi 4/2.5 2,800 (-15%) 18mo $1,500,000 $536 29

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
-0.3%
Equity multiple
0.99×
Total profit
$-8,724
Equity at exit
$431,654
10-year hold
IRR
9.4%
Equity multiple
1.72×
Total profit
$582,616
Equity at exit
$250,307

Cash invested: $810,600 (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 11942

Home prices YoY
-25.0%
Active inventory
75
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$31,573 high interval (Pro) →
Mortgage (P&I)
$15,182
Tax from tax record
$1,311 /mo · $15,735/yr
Insurance
$1,206
HOA
$0
Vacancy / Maint / Mgmt
$6,630
Net cashflow
$7,243

Break-even live

Break-even rent $22,404
Max offer price $2,895,000
Occupancy floor 72%

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
$723,750
Closing costs
$86,850
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3 Cherry Blossom Ln East Quogue, NY 5.0 4.5 3632 $40,000 $11.01 44d 1 0.17mi
10 Fox Hollow Dr East Quogue, NY 4.0 3.5 2750 $30,000 $10.91 44d 1 0.31mi
1 Whippoorwill Ln East Quogue, NY 4.0 4.0 2483 $29,000 $11.68 5d 1 0.53mi
99 Spinney Rd East Quogue, NY 5.0 4.5 3512 $95,000 $27.05 25d 1 0.61mi
69 Whippoorwill Ln Patchogue, NY 4.0 4.0 2945 $20,000 $6.79 1d 1 0.68mi
73 Spinney Rd East Quogue, NY 3.0 2.5 2400 $25,000 $10.42 19d 1 0.79mi
11 Post Xing East Quogue, NY 3.0 2.0 2926 $20,000 $6.84 19d 1 1.02mi
32A Vail Ave East Quogue, NY 4.0 5.0 4442 $23,000 $5.18 11d 1 1.05mi
718 Montauk Hwy East Quogue, NY 5.0 2.0 2500 $25,000 $10.00 25d 1 1.15mi
9 The Registry East Quogue, NY 4.0 4.5 2734 $30,000 $10.97 44d 1 1.30mi
10 Pennant Ln East Quogue, NY 4.0 3.5 2800 $80,000 $28.57 22d 1 1.42mi

Listing history 15 events

  1. 2026-05-15
    status Pending 1897-char remark
    Show marketing remark (1897 chars)

    Welcome to this custom-built Hamptons-style colonial, a meticulously crafted 8-year-young estate set on a private, park-like property at the end of a quiet cul-de-sac. Custom built using only the highest end materials and attention to detail, this 4–5 bedroom, 4.5-bath residence offers approximately 4,000 square feet of refined living space across two levels, complemented by a 2,000 square foot unfinished lower level with 8-foot ceilings, a 540 square foot garage with soaring 12-foot ceilings, and a 1,500 square foot unfinished attic with near 8-foot ceiling height and windows—offering exceptional potential for future expansion (with proper permits). Upon entry, a dramatic great room makes an immediate impression, featuring an 18-foot wall of windows, exquisite coffered ceilings, custom millwork, and a stunning floor-to-ceiling stone fireplace that serves as the architectural centerpiece of the home. The chef’s kitchen is both elegant and functional, showcasing a Carrara marble island, premium stone countertops, and top-of-the-line oversized stainless steel appliances, including an 8-burner professional range with double ovens—all set beneath 9-foot ceilings and bathed in natural light. A private bonus billiards room, accessed via its own staircase above the garage, provides a perfect retreat for entertaining. The home features two luxurious primary suites, including a first-floor suite with radiant heated bathroom floors and a second-floor suite with a private balcony overlooking the grounds. The exterior is equally impressive, offering resort-style living with a heated Gunite pool, a charming pool house complete with a wood-burning fireplace, and a newly constructed sports court. Surrounded by mature landscaping, the property delivers both privacy and a serene, estate-like setting, ideal for grand entertaining or peaceful everyday living.

  2. 2026-04-20
    listed $2,895,000 Active 1897-char remark
    Show marketing remark (1897 chars)

    Welcome to this custom-built Hamptons-style colonial, a meticulously crafted 8-year-young estate set on a private, park-like property at the end of a quiet cul-de-sac. Custom built using only the highest end materials and attention to detail, this 4–5 bedroom, 4.5-bath residence offers approximately 4,000 square feet of refined living space across two levels, complemented by a 2,000 square foot unfinished lower level with 8-foot ceilings, a 540 square foot garage with soaring 12-foot ceilings, and a 1,500 square foot unfinished attic with near 8-foot ceiling height and windows—offering exceptional potential for future expansion (with proper permits). Upon entry, a dramatic great room makes an immediate impression, featuring an 18-foot wall of windows, exquisite coffered ceilings, custom millwork, and a stunning floor-to-ceiling stone fireplace that serves as the architectural centerpiece of the home. The chef’s kitchen is both elegant and functional, showcasing a Carrara marble island, premium stone countertops, and top-of-the-line oversized stainless steel appliances, including an 8-burner professional range with double ovens—all set beneath 9-foot ceilings and bathed in natural light. A private bonus billiards room, accessed via its own staircase above the garage, provides a perfect retreat for entertaining. The home features two luxurious primary suites, including a first-floor suite with radiant heated bathroom floors and a second-floor suite with a private balcony overlooking the grounds. The exterior is equally impressive, offering resort-style living with a heated Gunite pool, a charming pool house complete with a wood-burning fireplace, and a newly constructed sports court. Surrounded by mature landscaping, the property delivers both privacy and a serene, estate-like setting, ideal for grand entertaining or peaceful everyday living.

  3. 2025-02-06
    soldstatus $2,400,000
  4. 2024-11-12
    soldstatus $2,400,000 Closed 953-char remark
    Show marketing remark (953 chars)

    This 4000 square-foot seven-year-old shingled Hamptons traditional on 1.17 acres is truly better than new. The manicured property, mature plantings, heated gunite pool, bluestone patios and pool house with woodburning fireplace would add $250,000 or more to any new build. Discerning buyers will notice the fine carpentry, molding detail and quality finishes. The two-story great room with southern exposure provides abundant natural light. Boasting four bedrooms and four and a half baths, the bonus room can easily be converted into a fifth bedroom for those that need more. Master suites on ground floor and second floor and rooftop veranda off the open two person office. The chef's kitchen with high-end appliances has stone countertops and a Carrara marble island . The convenience to the wineries and the villages is unsurpassed., Additional information: Appearance:Pristine,Interior Features:Guest Quarters,Marble Bath,Separate Hotwater Heater:Y

  5. 2024-08-23
    status Pending 953-char remark
    Show marketing remark (953 chars)

    This 4000 square-foot seven-year-old shingled Hamptons traditional on 1.17 acres is truly better than new. The manicured property, mature plantings, heated gunite pool, bluestone patios and pool house with woodburning fireplace would add $250,000 or more to any new build. Discerning buyers will notice the fine carpentry, molding detail and quality finishes. The two-story great room with southern exposure provides abundant natural light. Boasting four bedrooms and four and a half baths, the bonus room can easily be converted into a fifth bedroom for those that need more. Master suites on ground floor and second floor and rooftop veranda off the open two person office. The chef's kitchen with high-end appliances has stone countertops and a Carrara marble island . The convenience to the wineries and the villages is unsurpassed., Additional information: Appearance:Pristine,Interior Features:Guest Quarters,Marble Bath,Separate Hotwater Heater:Y

  6. 2024-07-29
    price $2,499,528 953-char remark
    Show marketing remark (953 chars)

    This 4000 square-foot seven-year-old shingled Hamptons traditional on 1.17 acres is truly better than new. The manicured property, mature plantings, heated gunite pool, bluestone patios and pool house with woodburning fireplace would add $250,000 or more to any new build. Discerning buyers will notice the fine carpentry, molding detail and quality finishes. The two-story great room with southern exposure provides abundant natural light. Boasting four bedrooms and four and a half baths, the bonus room can easily be converted into a fifth bedroom for those that need more. Master suites on ground floor and second floor and rooftop veranda off the open two person office. The chef's kitchen with high-end appliances has stone countertops and a Carrara marble island . The convenience to the wineries and the villages is unsurpassed., Additional information: Appearance:Pristine,Interior Features:Guest Quarters,Marble Bath,Separate Hotwater Heater:Y

  7. 2024-07-09
    price $2,650,828 953-char remark
    Show marketing remark (953 chars)

    This 4000 square-foot seven-year-old shingled Hamptons traditional on 1.17 acres is truly better than new. The manicured property, mature plantings, heated gunite pool, bluestone patios and pool house with woodburning fireplace would add $250,000 or more to any new build. Discerning buyers will notice the fine carpentry, molding detail and quality finishes. The two-story great room with southern exposure provides abundant natural light. Boasting four bedrooms and four and a half baths, the bonus room can easily be converted into a fifth bedroom for those that need more. Master suites on ground floor and second floor and rooftop veranda off the open two person office. The chef's kitchen with high-end appliances has stone countertops and a Carrara marble island . The convenience to the wineries and the villages is unsurpassed., Additional information: Appearance:Pristine,Interior Features:Guest Quarters,Marble Bath,Separate Hotwater Heater:Y

  8. 2024-06-04
    listed $2,680,828 Active 953-char remark
    Show marketing remark (953 chars)

    This 4000 square-foot seven-year-old shingled Hamptons traditional on 1.17 acres is truly better than new. The manicured property, mature plantings, heated gunite pool, bluestone patios and pool house with woodburning fireplace would add $250,000 or more to any new build. Discerning buyers will notice the fine carpentry, molding detail and quality finishes. The two-story great room with southern exposure provides abundant natural light. Boasting four bedrooms and four and a half baths, the bonus room can easily be converted into a fifth bedroom for those that need more. Master suites on ground floor and second floor and rooftop veranda off the open two person office. The chef's kitchen with high-end appliances has stone countertops and a Carrara marble island . The convenience to the wineries and the villages is unsurpassed., Additional information: Appearance:Pristine,Interior Features:Guest Quarters,Marble Bath,Separate Hotwater Heater:Y

  9. 2020-11-13
    historical
  10. 2020-10-27
    status Active
  11. 2020-10-27
    historical
  12. 2020-09-08
    listed $2,495,000 Active
  13. 2015-08-13
    soldstatus $300,000
  14. 2013-05-04
    soldstatus $225,000
  15. 2006-04-24
    soldstatus $400,000

ⓘ 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
$15,735 · $1,311/mo
Projected year-2 tax
$32,330 · $2,694/mo
Expected delta
+$16,595/yr (+$1,383/mo · 105.5%)

ⓘ 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 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 2/10 Low 2 unhealthy d/yr today · 2 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
$378,873
− Mortgage interest
−$162,165
− Property taxes
−$15,735
− Insurance
−$14,475
− Repairs & maintenance
−$30,310
− Management
−$30,310
− Depreciation
−$84,218
Taxable income
$41,661
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9,999
After-tax cash flow
$76,921/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
East Quogue Union Free School District
NCES district ID
3609900
Math proficiency
55% ▬ 0.00%
Reading proficiency
50% ▲ 5.00%
Median HH income
$81,457
Composite
49.79/100
National rank
#4207
State rank
#342 of 755 in NY

Livability — East Quogue

Score
61/100
State rank
#943
US rank
#18348

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Quogue, NY
City population
5,871
Population (ZIP)
5,871

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 (80%)
Race & ethnicity
White 80% Hispanic / Latino 16% Asian 2% Two or more races 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 6% Scotch-Irish 3% Lithuanian 3%
Foreign-born
13% · Canada, Jamaica, Guatemala
Languages at home
80% English-only · Spanish 12% Other Indo-European 2% Russian/Polish/Slavic 2%

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
▼ -145.33%
Current HPI
435.8017
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

+623.8% since first listed
15 events — show timeline
  • 2026-05-15 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-04-20 Listed $2,895,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-02-06 Sold (Public Records) $2,400,000 Public Records
  • 2024-11-12 Sold (MLS) $2,400,000 OneKey® MLS as Distributed by MLS Grid
  • 2024-08-23 Pending OneKey® MLS as Distributed by MLS Grid
  • 2024-07-29 Price Changed $2,499,528 OneKey® MLS as Distributed by MLS Grid
  • 2024-07-09 Price Changed $2,650,828 OneKey® MLS as Distributed by MLS Grid
  • 2024-06-04 Listed $2,680,828 OneKey® MLS as Distributed by MLS Grid
  • 2020-11-13 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2020-10-27 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2020-10-27 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2020-09-08 Listed $2,495,000 OneKey® MLS as Distributed by MLS Grid
  • 2015-08-13 Sold (Public Records) $300,000 Public Records
  • 2013-05-04 Sold (Public Records) $225,000 Public Records
  • 2006-04-24 Sold (Public Records) $400,000 Public Records

Property tax history

+9.0%/yr

Latest (2024): $15,735 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…