CashFlowRE
Sign in Sign up
30 Post Flds
B Composite 71.03
Why this score? — see what drove the B 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 +20.6/30.0
  • ARV discount +14.9/15.0
  • Appreciation +7.0/10.0
  • DSCR +6.6/10.0
  • Schools +6.6/10.0
  • 1% rule +5.4/10.0
  • Condition / age +4.0/5.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0

$3,295,000

30 Post Flds · Quogue, NY 11959
5 bd · 6.0 ba · 4,809 sqft · SingleFamily · 61 Days on market
Built 2004 Good condition 0.81 ac lot $685/sqft · 17% below area Est $3946k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

QUOGUE POSTMODERN ON QUIET STREET Set on a quiet cul-de-sac in Quogue, this spacious 5-bedroom, 6-bath home offers an airy layout perfect for relaxed living and effortless entertaining. The main level features a welcoming foyer, formal dining room, open kitchen, and an oversized living room with fireplace, along with a first-floor primary suite complete with a marble bath and soaking tub. Upstairs, a second primary suite boasts soaring ceilings, a fireplace, and a spa-like bath, joined by a guest suite and two additional bedrooms with a shared bath. The finished lower level provides additional 2000SF with a full bath, generous entertainment space, utility and storage areas, and walk-out egress. Additional amenities include 2 laundry rooms, an attached 2-car garage, and framing in place for a future elevator. Outside enjoy a new heated gunite pool, slate patio, a wide back lawn, and access to a neighborhood pond stocked with fish. Just minutes from village shops, transportation, and pristine beaches, this is Hamptons living at its best. *Offered co-exclusively.

Key facts

  • Formal dining room
  • Cul-de-sac
  • Granite countertops

Tags

CUL-DE-SACPRIMARY SUITESOVERSIZED LIVING ROOMFORMAL DINING ROOMOPEN KITCHENGRANITE COUNTERTOPS

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 5-bed/6.0-bath single-family listed at $3.29M. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $4k ($53k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($34k rent vs $3.29M).
  • Recommended offer: $3.10M (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#600 in NY) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F, cost of living F.
  • Quogue Union Free School District (suburban): math 70% / reading 80% proficiency, ranked #125 of 755 in NY (top 17%) — strong family-tenant draw, lease renewals of 3-5y typical; only 4% free/reduced lunch — higher-income household profile.
  • Market conditions: 37 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,366 units permitted in Suffolk County in 2024 (216 in 5+ unit buildings).

Forward outlook

  • In year one you build about $155k of equity ($23k loan paydown + $132k appreciation (4.0% local appreciation)).
  • Suffolk County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (4.0% appreciation + 3.0% rent growth), your $923k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$250k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($3.10M) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 — expect insurance premiums to compound above CPI over the hold.
Recommended offer $3,097,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 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
1.04%
Cap rate
7.90%
Cash-on-cash
5.75%
DSCR
1.26
GRM
8.0

CMA / ARV

ARV (median comp)
$3,946,353
List price
$3,295,000
Delta
-16.51%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
69 Old Depot Rd 0.73mi 4/4.5 (-1) 4,700 (-2%) 0mo $2,300,000 $489 51
12 Pheasant Run 0.57mi 6/4.0 (+1) 4,500 (-6%) 21mo $2,850,000 $633 32

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

Projected returns pro-forma

4.01% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.4%
Equity multiple
1.93×
Total profit
$859,003
Equity at exit
$1,673,048
10-year hold
IRR
16.4%
Equity multiple
3.66×
Total profit
$2,451,623
Equity at exit
$2,738,349

Cash invested: $922,600 (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 11959

Home prices YoY
1.1%
Active inventory
37
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$34,420 high interval (Pro) →
Mortgage (P&I)
$17,279
Tax est. 1.5%
$4,119 /mo · $49,425/yr
Insurance
$1,373
HOA
$0
Vacancy / Maint / Mgmt
$7,228
Net cashflow
$4,421

Break-even live

Break-even rent $28,824
Max offer price $3,295,000
Occupancy floor 82%

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
$823,750
Closing costs
$98,850
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
28 Old Meeting House Rd Quogue, NY 5.0 5.5 4500 $30,000 $6.67 24d 1 0.34mi
50 Old Main Rd Quogue, NY 4.0 4.5 3702 $30,000 $8.10 24d 1 0.57mi
3 Rosebud Ln East Quogue, NY 6.0 7.5 4500 $55,000 $12.22 43d 1 1.03mi
3 Cherry Blossom Ln East Quogue, NY 5.0 4.5 3632 $40,000 $11.01 43d 1 1.18mi
15 Fox Hollow Dr East Quogue, NY 6.0 5.0 3375 $27,500 $8.15 7d 1 1.21mi

Listing history 16 events

  1. 2026-06-18
    days on market $3,295,000 Active 61 DOM
  2. 2026-06-17
    days on market $3,295,000 Active 60 DOM
  3. 2026-06-16
    days on market $3,295,000 Active 59 DOM
  4. 2026-06-15
    days on market $3,295,000 Active 58 DOM
  5. 2026-06-13
    days on market $3,295,000 Active 56 DOM
  6. 2026-06-13
    days on market $3,295,000 Active 55 DOM
  7. 2026-06-09
    days on market $3,295,000 Active 52 DOM
  8. 2026-06-08
    days on market $3,295,000 Active 51 DOM
  9. 2026-06-07
    days on market $3,295,000 Active 50 DOM
  10. 2026-06-04
    days on market $3,295,000 Active 47 DOM
  11. 2026-06-03
    days on market $3,295,000 Active 46 DOM
  12. 2026-06-02
    days on market $3,295,000 Active 45 DOM
  13. 2026-06-01
    days on market $3,295,000 Active 44 DOM
  14. 2026-05-31
    days on market $3,295,000 Active 43 DOM
  15. 2026-04-17
    listed $3,295,000 Active 1077-char remark
    Show marketing remark (1090 chars)

    This spacious Quogue Post Modern located on a quiet cul-de-sac offers over 4800sqft., 5 bedrooms and 6 bathrooms, including 1st and 2nd floor primary suites. The upper level also offers a queen bedroom with bathroom, a full bathroom and two additional bedrooms. The oversized living room with fireplace and flat-screen television is ideal for gatherings. Entertain in the formal dining room. The stately open kitchen offers granite countertops, large island, modern appliances, and a sliding door leading to the rear yard. The rear yard features a heated 16x32 swimming pool, patio and pergola. The 4-zone heating and central air conditioning system keeps you comfortable all year round. Additional features include framework in place for an elevator, an attached 2-car garage, 17-zone sprinkler system, 2 washers and dryers, a finished lower level with egress. The well maintained stand-by generator provides peace of mind in the event of an outage. Live your best life in sought-after Quogue with world renowned beaches, an excellent school district and low taxes. Offered co-exclusively.

  16. 2026-04-17
    listed $3,295,000 Active 1090-char remark
    Show marketing remark (1090 chars)

    This spacious Quogue Post Modern located on a quiet cul-de-sac offers over 4800sqft., 5 bedrooms and 6 bathrooms, including 1st and 2nd floor primary suites. The upper level also offers a queen bedroom with bathroom, a full bathroom and two additional bedrooms. The oversized living room with fireplace and flat-screen television is ideal for gatherings. Entertain in the formal dining room. The stately open kitchen offers granite countertops, large island, modern appliances, and a sliding door leading to the rear yard. The rear yard features a heated 16x32 swimming pool, patio and pergola. The 4-zone heating and central air conditioning system keeps you comfortable all year round. Additional features include framework in place for an elevator, an attached 2-car garage, 17-zone sprinkler system, 2 washers and dryers, a finished lower level with egress. The well maintained stand-by generator provides peace of mind in the event of an outage. Live your best life in sought-after Quogue with world renowned beaches, an excellent school district and low taxes. Offered co-exclusively.

ⓘ 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 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
$413,041
− Mortgage interest
−$184,571
− Property taxes
−$49,425
− Insurance
−$16,475
− Repairs & maintenance
−$33,043
− Management
−$33,043
− Depreciation
−$95,855
Taxable income
$629
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$151
After-tax cash flow
$52,900/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

Good 80/100 Cosmetic rehab

This spacious Quogue Post Modern home is in good condition with minimal repairs needed. It offers a well-maintained exterior, spacious interiors, and modern amenities. Upgrades to landscaping, interior paint, and kitchen appliances can further enhance its value.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and resale value
  • Both Painting interior walls — Fresh paint can improve the home's appearance and value
  • Resale Updating kitchen appliances — Modern appliances can attract more buyers
  • Resale Upgrading bathrooms — Spacious and well-lit bathrooms can increase the home's appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and resale value
  • Both Painting interior walls — Fresh paint can improve the home's appearance and value
  • Resale Updating kitchen appliances — Modern appliances can attract more buyers
  • Resale Upgrading bathrooms — Spacious and well-lit bathrooms can increase the home's appeal

ⓘ 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
Quogue Union Free School District
NCES district ID
3624060
Math proficiency
70% ▼ -10.00%
Reading proficiency
80% ▬ 0.00%
Median HH income
$66,746
Composite
66.09/100
National rank
#960
State rank
#125 of 755 in NY

Livability — Quogue

Score
67/100
State rank
#600
US rank
#10895

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Quogue, NY
City population
576
Population (ZIP)
576

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 (71%)
Race & ethnicity
White 71% Two or more races 23% Hispanic / Latino 23% Black 3%
Hispanic origin (detail)
Common ancestry
Italian 21% Portuguese 7% Scotch-Irish 4%
Foreign-born
18% · Canada
Languages at home
83% English-only · Spanish 17%

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
▲ 4.01%
Current HPI
364.8746
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

+0.0% since first listed
2 events — show timeline
  • 2026-04-17 Listed $3,295,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-04-17 Listed $3,295,000 OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…