CashFlowRE
Sign in Sign up
156 Wicks Rd
D+ Composite 45.35
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).

  • Cash flow +12.8/30.0
  • ARV discount +9.4/15.0
  • Schools +7.0/10.0
  • DSCR +3.8/10.0
  • 1% rule +3.7/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$699,000

156 Wicks Rd · Commack, NY 11725
3 bd · 2.0 ba · 1,500 sqft · SingleFamily · 11 Days on market
Built 1961 7,405 sqft lot Est $730k · at est.

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

Listing remarks MLS

Welcome to 156 Wicks Road, Commack. This beautiful updated 3-bedroom, 2 full baths with full finished basement in the heart of Commack with award winning schools, is conveniently located close to shopping and all major highways. Updated kitchen with quartz countertops, wood floors throughout, great size backyard for entertaining. At this price it won't last!!

Key facts

  • Quartz countertops
  • Spacious backyard
  • Updated kitchen

Tags

UPDATED KITCHENQUARTZ COUNTERTOPSHARDWOOD FLOORSFULLY FINISHED BASEMENTSPACIOUS BACKYARD

Property features AI

Exterior

  • Parking: Driveway; 1-car garage
  • Utilities: Public sewer; Natural gas connected
  • Home design: Single family residence; Living area reported from public records
  • Construction: Vinyl siding construction
  • Exterior features: Vinyl siding; Not waterfront

Interior

  • Kitchen: Gas cooktop; Gas oven; Gas range; Microwave
  • Bedrooms: 7 total rooms (room level details not provided)
  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Kitchen island; Open floor plan; Open kitchen; Finished basement; Crawl attic
  • Laundry & utility: Washer hookup; Gas 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 3-bed/2.0-bath single-family listed at $699k.

Deal economics

  • At list price, monthly cash flow is $-69 ($-830/yr) — negative.
  • To cash-flow at today's rent, offer at most $687k (1.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $611k (12.6% below list).
  • Recommended offer: $611k (12.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.3% in Commack — 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 73/100 on livability (#319 in NY) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities D, cost of living F, health & safety F.
  • Commack Union Free School District (suburban): math 70% / reading 79% proficiency, ranked #61 of 590 in NY (top 10%) — strong family-tenant draw, lease renewals of 3-5y typical; only 5% free/reduced lunch — higher-income household profile.
  • Zoned schools: Sawmill Intermediate School (math 50% / reading 69%, grade B-, #745 of 2,108 statewide, top 39%, 574 students, 17% FRL); Commack Middle School (math 54% / reading 67%, grade B+, #153 of 729 statewide, top 21%, 1,322 students, 16% FRL); Commack High School (math 98% / reading 97%, grade A+, #19 of 1,100 statewide, top 4%, 1,861 students, 15% FRL).
  • Market conditions: 102 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 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 $5k of loan paydown is wiped out by about $21k 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

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 7y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $610,921 (12.6% 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. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
0.87%
Cap rate
6.17%
Cash-on-cash
-0.42%
DSCR
0.98
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$730,500
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7 Joyce Ln 0.30mi 3/2.0 1,475 (-2%) 5mo $725,000 $492 80
23 Olga Ln 0.32mi 3/1.0 1,458 (-3%) 0mo $700,000 $480 76
3 Saratoga St 0.35mi 3/1.5 1,549 (+3%) 1mo $690,000 $445 75
41 Wiltshire Dr 0.40mi 3/1.5 1,600 (+7%) 2mo $733,000 $458 66
44 Delaware Ave 0.62mi 3/1.5 1,500 (0%) 4mo $735,000 $490 66
10 Otsego Pl 0.63mi 3/2.0 1,500 (0%) 7mo $785,000 $523 65
63 Hedgerow Ln 0.69mi 3/2.0 1,500 (0%) 7mo $731,000 $487 62
22 Niagara Ln 0.31mi 3/1.5 1,300 (-13%) 3mo $850,000 $654 58
17 Wyoming St 0.53mi 3/1.5 1,600 (+7%) 7mo $720,000 $450 57
11 Dwight Cir 0.38mi 3/2.0 1,700 (+13%) 6mo $762,000 $448 55
17 Wayne Pl 0.57mi 3/1.5 1,600 (+7%) 7mo $660,000 $413 55
6 Grand Haven Ct 0.67mi 4/2.0 (+1) 1,275 (-15%) 1mo $785,000 $616 38

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
-17.0%
Equity multiple
0.40×
Total profit
$-117,539
Equity at exit
$104,223
10-year hold
IRR
-8.8%
Equity multiple
0.45×
Total profit
$-107,484
Equity at exit
$60,437

Cash invested: $195,720 (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 11725

Active inventory
102
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$6,109 medium interval (Pro) →
Mortgage (P&I)
$3,666
Tax from tax record
$939 /mo · $11,262/yr
Insurance
$291
HOA
$0
Vacancy / Maint / Mgmt
$1,283
Net cashflow
$-69

Break-even live

Break-even rent $6,197
Max offer price $686,788
Occupancy floor 96%

Sensitivity live

Price -10% $327 -5% $129 +0% $-69 +5% $-267 +10% $-465
Rent -10% $-552 -5% $-310 +0% $-69 +5% $172 +10% $413
Rate -1.0pp $283 -0.5pp $109 base $-69 +0.5pp $-250 +1.0pp $-435

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
$174,750
Closing costs
$20,970
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
200 Sutton Landing Ct Commack, NY 2.0 2.5 1795 $7,400 $4.12 0d 4 0.63mi
85 Rhett Ct Commack, NY 2.0 2.5 1290 $4,850 $3.76 45d 1 1.13mi
18 Amalia Ln Commack, NY 3.0 1.5 1800 $5,000 $2.78 0d 1 1.23mi

Listing history 9 events

  1. 2026-06-17
    status $699,000 Pending 11 DOM
  2. 2026-06-16
    days on market $699,000 Active 11 DOM
  3. 2026-06-15
    days on market $699,000 Active 10 DOM
  4. 2026-06-13
    days on market $699,000 Active 8 DOM
  5. 2026-06-13
    days on market $699,000 Active 7 DOM
  6. 2026-06-09
    days on market $699,000 Active 4 DOM
  7. 2026-06-08
    days on market $699,000 Active 3 DOM
  8. 2026-06-07
    remarks 699-char remark
  9. 2026-06-07
    listed $699,000 Active 2 DOM

ⓘ 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
$11,262 · $939/mo
Projected year-2 tax
$11,538 · $961/mo
Expected delta
+$275/yr (+$23/mo · 2.4%)

ⓘ 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 5/10 Major 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$73,311
− Mortgage interest
−$39,155
− Property taxes
−$11,262
− Insurance
−$3,495
− Repairs & maintenance
−$5,865
− Management
−$5,865
− Depreciation
−$20,335
Taxable loss
−$12,666
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,040
After-tax cash flow
$2,210/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
Commack Union Free School District
NCES district ID
3608130
Math proficiency
70% ▼ -8.00%
Reading proficiency
79% ▲ 4.00%
Median HH income
$117,583
Composite
69.52/100
National rank
#306
State rank
#61 of 590 in NY

Livability — Commack

Score
73/100
State rank
#319
US rank
#5296

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Commack, NY
City population
58,941
Population (ZIP)
29,050

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 10% Asian 6% Two or more races 5% Black 2%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Romanian 5% Scotch-Irish 5% Italian 2%
Foreign-born
10% · Canada, China, Jamaica
Languages at home
85% English-only · Other Indo-European 4% Spanish 3% 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
▼ -795.52%
Current HPI
262.3806
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

+62.9% since first listed
9 events — show timeline
  • 2026-05-25 Listed $699,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-01-23 Sold (Public Records) $705,000 Public Records
  • 2025-10-17 Sold (MLS) $705,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-07-30 Pending OneKey® MLS as Distributed by MLS Grid
  • 2025-07-08 Listed $679,999 OneKey® MLS as Distributed by MLS Grid
  • 2020-02-28 Sold (Public Records) $429,000 Public Records
  • 2019-12-06 Sold (MLS) $429,000 OneKey® MLS as Distributed by MLS Grid
  • 2019-09-17 Pending OneKey® MLS as Distributed by MLS Grid
  • 2019-08-27 Listed $429,000 OneKey® MLS as Distributed by MLS Grid

Property tax history

+1.5%/yr

Latest (2025): $11,262 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…