CashFlowRE
Sign in Sign up
19620 Soundview Ave
C- Composite 51.83
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 +19.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.2/10.0
  • Schools +4.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$4,395,000

19620 Soundview Ave · Southold, NY 11971
7 bd · 7.5 ba · 7,300 sqft · Land · 69 Days on market
Built 2025 1.84 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Southold. Vacant Land. Level buildable lot in a prime Southold location.. One of 3 shy 2-acre building parcels contiguous to the newly approved Wildberry Fields subdivision. Each parcel will have underground utilities in place. Located on a country lane with miles of low traffic, meandering road, perfect for family walks, runners, and bicycle enthusiasts. Lots are part of the Southold Park District, within close proximity to 3 magnificent Sound beaches. Amidst the bucolic North Fork Wine Country, with vineyards, farm stands, and restaurants nearby. Nothing compares. Bring your blueprints and build your dream home.

Key facts

  • Private guest wing
  • 1.84 acre lot
  • 3 garage spots

Tags

PRIVATE GUEST WINGHEATED SALTWATER GUNITE POOLBREEZEWAY CONNECTING MUDROOMCUSTOM CHEF'S KITCHENWRAP-AROUND MAHOGANY DECKPRIMARY SUITE BALCONY

Property features AI

Exterior

  • Parking: Garage parking; 3-car garage
  • Utilities: Cesspool sewer; Utilities: see remarks
  • Home design: Single family residence; Living area measured by CubiCasa
  • Construction: Frame construction
  • Exterior features: Covered patio/porch; Deck; Wrap-around porch; Partial backyard fencing; Private in-ground salt water pool; Not waterfront

Interior

  • Kitchen: Dishwasher; Exhaust fan; Wine refrigerator
  • Bedrooms: Includes a bedroom on the first floor
  • Flooring: Hardwood floors
  • Bathrooms: Seven full bathrooms; One half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (natural gas)
  • Interior features: First-floor bedroom and full bath; Chef's kitchen; Elevator; Entrance foyer; Open floorplan; Primary bathroom; Washer/dryer hookup; Wired for sound; Finished full basement with walk-out access
  • Laundry & utility: Dedicated laundry room; Washer/dryer hookup

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 7-bed/7.5-bath land listed at $4.39M.

Deal economics

  • At list price, monthly cash flow is $5k ($62k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($45k rent vs $4.39M).
  • Recommended offer: $4.13M (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#583 in NY) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, health & safety B+; Watch: amenities F, commute F, cost of living F.
  • Southold Union Free School District (town): math 46% / reading 59% proficiency, ranked #298 of 590 in NY (top 50%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 17% free/reduced lunch — higher-income household profile.
  • Zoned schools: Southold Elementary School (math 37% / reading 62%, grade D, #1,085 of 2,108 statewide, top 56%, 317 students, 35% FRL); Southold Junior-Senior High School (math 52% / reading 52%, grade D+, #946 of 1,100 statewide, top 88%, 380 students, 40% FRL) — zoned schools average 38% FRL vs 17% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 79 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 $30k of loan paydown is wiped out by about $132k 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 69 days — a 6% lower offer ($4.13M) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y 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 $625k; list at $4.39M implies a 603% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $4,131,299 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% 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
1.02%
Cap rate
7.71%
Cash-on-cash
5.05%
DSCR
1.22
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-8.4%
Equity multiple
0.69×
Total profit
$-381,765
Equity at exit
$655,309
10-year hold
IRR
1.1%
Equity multiple
1.08×
Total profit
$94,911
Equity at exit
$379,999

Cash invested: $1,230,600 (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 11971

Home prices YoY
-15.8%
Active inventory
79
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$45,000 medium interval (Pro) →
Mortgage (P&I)
$23,048
Tax est. 1.5%
$5,494 /mo · $65,925/yr
Insurance
$1,831
HOA
$0
Vacancy / Maint / Mgmt
$9,450
Net cashflow
$5,177

Break-even live

Break-even rent $38,447
Max offer price $4,395,000
Occupancy floor 84%

Sensitivity live

Price -10% $8,214 -5% $6,696 +0% $5,177 +5% $3,658 +10% $2,140
Rent -10% $1,622 -5% $3,400 +0% $5,177 +5% $6,955 +10% $8,732
Rate -1.0pp $7,390 -0.5pp $6,295 base $5,177 +0.5pp $4,038 +1.0pp $2,880

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
$1,098,750
Closing costs
$131,850
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
57305 Rte 48 Southold, NY 6.0 5.5 6600 $45,000 $6.82 45d 1 0.70mi

Listing history 13 events

  1. 2026-04-27
    status Pending
  2. 2026-02-17
    listed $4,395,000 Active
  3. 2026-01-01
    historical
  4. 2025-11-28
    price $4,495,000
  5. 2025-11-01
    status Active
  6. 2025-08-20
    price $4,795,000
  7. 2025-07-02
    listed $4,495,000 Active
  8. 2023-04-14
    soldstatus $625,000
  9. 2023-01-19
    soldstatus $625,000 Closed 622-char remark
    Show marketing remark (622 chars)

    Southold. Vacant Land. Level buildable lot in a prime Southold location.. One of 3 shy 2-acre building parcels contiguous to the newly approved Wildberry Fields subdivision. Each parcel will have underground utilities in place. Located on a country lane with miles of low traffic, meandering road, perfect for family walks, runners, and bicycle enthusiasts. Lots are part of the Southold Park District, within close proximity to 3 magnificent Sound beaches. Amidst the bucolic North Fork Wine Country, with vineyards, farm stands, and restaurants nearby. Nothing compares. Bring your blueprints and build your dream home.

  10. 2021-11-20
    status Pending 622-char remark
    Show marketing remark (622 chars)

    Southold. Vacant Land. Level buildable lot in a prime Southold location.. One of 3 shy 2-acre building parcels contiguous to the newly approved Wildberry Fields subdivision. Each parcel will have underground utilities in place. Located on a country lane with miles of low traffic, meandering road, perfect for family walks, runners, and bicycle enthusiasts. Lots are part of the Southold Park District, within close proximity to 3 magnificent Sound beaches. Amidst the bucolic North Fork Wine Country, with vineyards, farm stands, and restaurants nearby. Nothing compares. Bring your blueprints and build your dream home.

  11. 2021-10-23
    historical 622-char remark
    Show marketing remark (622 chars)

    Southold. Vacant Land. Level buildable lot in a prime Southold location.. One of 3 shy 2-acre building parcels contiguous to the newly approved Wildberry Fields subdivision. Each parcel will have underground utilities in place. Located on a country lane with miles of low traffic, meandering road, perfect for family walks, runners, and bicycle enthusiasts. Lots are part of the Southold Park District, within close proximity to 3 magnificent Sound beaches. Amidst the bucolic North Fork Wine Country, with vineyards, farm stands, and restaurants nearby. Nothing compares. Bring your blueprints and build your dream home.

  12. 2021-10-14
    listed $625,000 Active 622-char remark
    Show marketing remark (622 chars)

    Southold. Vacant Land. Level buildable lot in a prime Southold location.. One of 3 shy 2-acre building parcels contiguous to the newly approved Wildberry Fields subdivision. Each parcel will have underground utilities in place. Located on a country lane with miles of low traffic, meandering road, perfect for family walks, runners, and bicycle enthusiasts. Lots are part of the Southold Park District, within close proximity to 3 magnificent Sound beaches. Amidst the bucolic North Fork Wine Country, with vineyards, farm stands, and restaurants nearby. Nothing compares. Bring your blueprints and build your dream home.

  13. 2005-03-10
    soldstatus $600,000

ⓘ 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 5/10 Major 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 · 4 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
$540,000
− Mortgage interest
−$246,188
− Property taxes
−$65,925
− Insurance
−$21,975
− Repairs & maintenance
−$43,200
− Management
−$43,200
− Depreciation
−$127,855
Taxable loss
−$8,343
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,002
After-tax cash flow
$64,128/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
Southold Union Free School District
NCES district ID
3627620
Math proficiency
46% ▼ -10.00%
Reading proficiency
59% ▲ 6.00%
Median HH income
$78,622
Composite
47.54/100
National rank
#2269
State rank
#298 of 590 in NY

Livability — Southold

Score
67/100
State rank
#583
US rank
#10545

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Southold, NY
City population
6,507
Population (ZIP)
6,507

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 (78%)
Race & ethnicity
White 78% Hispanic / Latino 14% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1% Dominican 3%
Common ancestry
Romanian 6% Italian 2% Slovak 2%
Foreign-born
14% · Canada, China, Dominican Republic
Languages at home
83% English-only · Spanish 11% Russian/Polish/Slavic 2% Other Indo-European 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
▼ -74.14%
Current HPI
396.5481
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

+632.5% since first listed
13 events — show timeline
  • 2026-04-27 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-02-17 Listed $4,395,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-01-01 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2025-11-28 Price Changed $4,495,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-11-01 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2025-08-20 Price Changed $4,795,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-07-02 Listed $4,495,000 OneKey® MLS as Distributed by MLS Grid
  • 2023-04-14 Sold (Public Records) $625,000 Public Records
  • 2023-01-19 Sold (MLS) $625,000 OneKey® MLS as Distributed by MLS Grid
  • 2021-11-20 Pending OneKey® MLS as Distributed by MLS Grid
  • 2021-10-23 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2021-10-14 Listed $625,000 OneKey® MLS as Distributed by MLS Grid
  • 2005-03-10 Sold (Public Records) $600,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $2,765 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…