CashFlowRE
Sign in Sign up
53 Shore Rd
A Composite 87.67
Why this score? — see what drove the A 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +8.9/10.0
  • Schools +4.8/10.0
  • Condition / age +4.0/5.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0

$1,999,000

53 Shore Rd · Remsenburg-Speonk, NY 11960
4 bd · 4.0 ba · 4,400 sqft · SingleFamily · 239 Days on market
Built 1929 Good condition $454/sqft · 40% below area Est $3357k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tucked away behind gated privet hedges lies 53 Shore Road, a stately property that harkens back to a more genteel time when spending lazy afternoons on a wicker-chair porch and gazing out at the hydrangea and rose-filled gardens was commonplace. Built in 1929, this pristinely maintained Dutch Colonial is sure to be a calming escape from today's hectic pace. The 4,400 +/- sq. ft. home perfectly blends Old World charm with modern amenities throughout. The showstopper is a massive stone fireplace, built from local stone, in the oversized English Country living room. The first floor also boasts a farm country kitchen, large dining room with built-ins, family room with a vaulted ceiling, full bath, and cozy dining area. On the second floor you'll enjoy a well-appointed primary suite with vaulted ceiling and ensuite bathroom, two guest bedrooms with shared bath, and fourth bedroom with private bathroom. There's also a large, sun-filled office with a wood vaulted ceiling and built-in desks that can also accommodate a gym, recreation space, or media room. A third-floor attic provides plenty of storage space. Head outside to enjoy the bay breezes, large deck (with an awning for shade), well-manicured lawn, mature specimen trees and gardens, and heated pool with stadium stairs. Water access for kayaking, swimming, and paddle boarding is down the street, and the property is only a quarter mile to the Westhampton Yacht Squadron. Fun factoid about Shore Road: a nearby home was once owned by playwright/lyricist Guy Bolton, who worked here with Alfred Hitchcock, Cole Porter, P.G. Wodehouse and other Broadway greats. "Anything Goes," "Anastasia," and "Psycho" were just a few of the theatrical hits that were written on this lovely street in the quaint hamlet of Remsenburg.

Key facts

  • Garage
  • Pool
  • Built 1929

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/4.0-bath single-family listed at $2.00M. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $15k ($181k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($37k rent vs $2.00M).
  • Recommended offer: $1.76M (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.6% vs local median 7.2% in Remsenburg-Speonk — 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: area grade A — affects rentability + tenant quality, not the cash-flow math above.
  • Remsenburg-Speonk Union Free School District (suburban): math 60% / reading 40% proficiency, ranked #389 of 755 in NY (top 52%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
  • Market conditions: 40 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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

  • In year one you build about $170k of equity ($14k loan paydown + $156k appreciation (7.8% 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 (7.8% appreciation + 3.0% rent growth), your $560k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$272k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 239 days — a 12% lower offer ($1.76M) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y ago; this cycle's ask has dropped $396k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1929 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 80% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,759,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 239 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.86%
Cap rate
15.59%
Cash-on-cash
33.21%
DSCR
2.48
GRM
4.5

CMA / ARV

ARV (median comp)
$3,357,450
List price
$1,999,000
Delta
-40.46%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
49 Tuthill Ln 0.34mi 5/4.5 (+1) 3,900 (-11%) 8mo $2,420,000 $621 52
108 S Country Rd 0.57mi 4/5.5 4,667 (+6%) 10mo $2,750,000 $589 50
21 Rogers Ln 0.68mi 5/5.0 (+1) 3,978 (-10%) 1mo $2,325,000 $584 42

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

Projected returns pro-forma

7.81% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
45.7%
Equity multiple
4.14×
Total profit
$1,759,323
Equity at exit
$1,492,741
10-year hold
IRR
41.2%
Equity multiple
8.85×
Total profit
$4,392,717
Equity at exit
$2,938,659

Cash invested: $559,720 (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 11960

Home prices YoY
2.1%
Active inventory
40
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$37,095 high interval (Pro) →
Mortgage (P&I)
$10,483
Tax est. 1.5%
$2,499 /mo · $29,985/yr
Insurance
$833
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$7,790
Net cashflow
$15,064

Break-even live

Break-even rent $18,027
Max offer price $1,999,000
Occupancy floor 54%

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
$499,750
Closing costs
$59,970
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
29 Basket Neck Ln Remsenburg, NY 4.0 4.5 4759 $9,000 $1.89 3d 1 1.08mi
3 Pine Grove Ct Westhampton, NY 4.0 3.5 3500 $35,000 $10.00 22d 1 1.12mi
8 Sweetgrass Rd Westhampton, NY 5.0 4.5 4050 $13,000 $3.21 1d 1 1.40mi
672 Dune Rd Westhampton Beach, NY 5.0 3.0 5044 $40,000 $7.93 24d 1 1.40mi
676 Dune Rd Westhampton Beach, NY 5.0 3.5 3445 $45,000 $13.06 24d 1 1.41mi
675 Dune Rd Westhampton Beach, NY 4.0 4.5 3400 $40,000 $11.76 24d 1 1.44mi
13 Buttercup Ln Westhampton, NY 3.0 4.5 3278 $25,000 $7.63 5d 1 1.44mi

Listing history 25 events

  1. 2026-06-17
    status $1,999,000 Pending 239 DOM
  2. 2026-06-16
    days on market $1,999,000 Active 239 DOM
  3. 2026-06-15
    days on market $1,999,000 Active 238 DOM
  4. 2026-06-13
    days on market $1,999,000 Active 236 DOM
  5. 2026-06-13
    days on market $1,999,000 Active 235 DOM
  6. 2026-06-09
    days on market $1,999,000 Active 232 DOM
  7. 2026-06-08
    days on market $1,999,000 Active 231 DOM
  8. 2026-06-07
    days on market $1,999,000 Active 230 DOM
  9. 2026-06-04
    days on market $1,999,000 Active 227 DOM
  10. 2026-06-03
    days on market $1,999,000 Active 226 DOM
  11. 2026-06-02
    days on market $1,999,000 Active 225 DOM
  12. 2026-06-01
    days on market $1,999,000 Active 224 DOM
  13. 2026-05-31
    days on market $1,999,000 Active 223 DOM
  14. 2026-04-27
    price $1,999,000 1816-char remark
    Show marketing remark (1816 chars)

    Tucked away behind gated privet hedges lies 53 Shore Road, a stately property that harkens back to a more genteel time when spending lazy afternoons on a wicker-chair porch and gazing out at the hydrangea and rose-filled gardens was commonplace. Built in 1929, this pristinely maintained Dutch Colonial is sure to be a calming escape from today's hectic pace. The 4,400 +/- sq. ft. home perfectly blends Old World charm with modern amenities throughout. The showstopper is a massive stone fireplace, built from local stone, in the oversized English Country living room. The first floor also boasts a farm country kitchen, large dining room with built-ins, family room with a vaulted ceiling, full bath, and cozy dining area. On the second floor you'll enjoy a well-appointed primary suite with vaulted ceiling and ensuite bathroom, two guest bedrooms with shared bath, and fourth bedroom with private bathroom. There's also a large, sun-filled office with a wood vaulted ceiling and built-in desks that can also accommodate a gym, recreation space, or media room. A third-floor attic provides plenty of storage space. Head outside to enjoy the bay breezes, large deck (with an awning for shade), well-manicured lawn, mature specimen trees and gardens, and heated pool with stadium stairs. Water access for kayaking, swimming, and paddle boarding is down the street, and the property is only a quarter mile to the Westhampton Yacht Squadron. Fun factoid about Shore Road: a nearby home was once owned by playwright/lyricist Guy Bolton, who worked here with Alfred Hitchcock, Cole Porter, P.G. Wodehouse and other Broadway greats. "Anything Goes," "Anastasia," and "Psycho" were just a few of the theatrical hits that were written on this lovely street in the quaint hamlet of Remsenburg.

  15. 2026-03-09
    status Active 1816-char remark
    Show marketing remark (1816 chars)

    Tucked away behind gated privet hedges lies 53 Shore Road, a stately property that harkens back to a more genteel time when spending lazy afternoons on a wicker-chair porch and gazing out at the hydrangea and rose-filled gardens was commonplace. Built in 1929, this pristinely maintained Dutch Colonial is sure to be a calming escape from today's hectic pace. The 4,400 +/- sq. ft. home perfectly blends Old World charm with modern amenities throughout. The showstopper is a massive stone fireplace, built from local stone, in the oversized English Country living room. The first floor also boasts a farm country kitchen, large dining room with built-ins, family room with a vaulted ceiling, full bath, and cozy dining area. On the second floor you'll enjoy a well-appointed primary suite with vaulted ceiling and ensuite bathroom, two guest bedrooms with shared bath, and fourth bedroom with private bathroom. There's also a large, sun-filled office with a wood vaulted ceiling and built-in desks that can also accommodate a gym, recreation space, or media room. A third-floor attic provides plenty of storage space. Head outside to enjoy the bay breezes, large deck (with an awning for shade), well-manicured lawn, mature specimen trees and gardens, and heated pool with stadium stairs. Water access for kayaking, swimming, and paddle boarding is down the street, and the property is only a quarter mile to the Westhampton Yacht Squadron. Fun factoid about Shore Road: a nearby home was once owned by playwright/lyricist Guy Bolton, who worked here with Alfred Hitchcock, Cole Porter, P.G. Wodehouse and other Broadway greats. "Anything Goes," "Anastasia," and "Psycho" were just a few of the theatrical hits that were written on this lovely street in the quaint hamlet of Remsenburg.

  16. 2026-02-12
    status Pending 1816-char remark
    Show marketing remark (1816 chars)

    Tucked away behind gated privet hedges lies 53 Shore Road, a stately property that harkens back to a more genteel time when spending lazy afternoons on a wicker-chair porch and gazing out at the hydrangea and rose-filled gardens was commonplace. Built in 1929, this pristinely maintained Dutch Colonial is sure to be a calming escape from today's hectic pace. The 4,400 +/- sq. ft. home perfectly blends Old World charm with modern amenities throughout. The showstopper is a massive stone fireplace, built from local stone, in the oversized English Country living room. The first floor also boasts a farm country kitchen, large dining room with built-ins, family room with a vaulted ceiling, full bath, and cozy dining area. On the second floor you'll enjoy a well-appointed primary suite with vaulted ceiling and ensuite bathroom, two guest bedrooms with shared bath, and fourth bedroom with private bathroom. There's also a large, sun-filled office with a wood vaulted ceiling and built-in desks that can also accommodate a gym, recreation space, or media room. A third-floor attic provides plenty of storage space. Head outside to enjoy the bay breezes, large deck (with an awning for shade), well-manicured lawn, mature specimen trees and gardens, and heated pool with stadium stairs. Water access for kayaking, swimming, and paddle boarding is down the street, and the property is only a quarter mile to the Westhampton Yacht Squadron. Fun factoid about Shore Road: a nearby home was once owned by playwright/lyricist Guy Bolton, who worked here with Alfred Hitchcock, Cole Porter, P.G. Wodehouse and other Broadway greats. "Anything Goes," "Anastasia," and "Psycho" were just a few of the theatrical hits that were written on this lovely street in the quaint hamlet of Remsenburg.

  17. 2026-01-05
    price $2,149,000 1816-char remark
    Show marketing remark (1816 chars)

    Tucked away behind gated privet hedges lies 53 Shore Road, a stately property that harkens back to a more genteel time when spending lazy afternoons on a wicker-chair porch and gazing out at the hydrangea and rose-filled gardens was commonplace. Built in 1929, this pristinely maintained Dutch Colonial is sure to be a calming escape from today's hectic pace. The 4,400 +/- sq. ft. home perfectly blends Old World charm with modern amenities throughout. The showstopper is a massive stone fireplace, built from local stone, in the oversized English Country living room. The first floor also boasts a farm country kitchen, large dining room with built-ins, family room with a vaulted ceiling, full bath, and cozy dining area. On the second floor you'll enjoy a well-appointed primary suite with vaulted ceiling and ensuite bathroom, two guest bedrooms with shared bath, and fourth bedroom with private bathroom. There's also a large, sun-filled office with a wood vaulted ceiling and built-in desks that can also accommodate a gym, recreation space, or media room. A third-floor attic provides plenty of storage space. Head outside to enjoy the bay breezes, large deck (with an awning for shade), well-manicured lawn, mature specimen trees and gardens, and heated pool with stadium stairs. Water access for kayaking, swimming, and paddle boarding is down the street, and the property is only a quarter mile to the Westhampton Yacht Squadron. Fun factoid about Shore Road: a nearby home was once owned by playwright/lyricist Guy Bolton, who worked here with Alfred Hitchcock, Cole Porter, P.G. Wodehouse and other Broadway greats. "Anything Goes," "Anastasia," and "Psycho" were just a few of the theatrical hits that were written on this lovely street in the quaint hamlet of Remsenburg.

  18. 2025-11-15
    price $2,295,000 1816-char remark
    Show marketing remark (1816 chars)

    Tucked away behind gated privet hedges lies 53 Shore Road, a stately property that harkens back to a more genteel time when spending lazy afternoons on a wicker-chair porch and gazing out at the hydrangea and rose-filled gardens was commonplace. Built in 1929, this pristinely maintained Dutch Colonial is sure to be a calming escape from today's hectic pace. The 4,400 +/- sq. ft. home perfectly blends Old World charm with modern amenities throughout. The showstopper is a massive stone fireplace, built from local stone, in the oversized English Country living room. The first floor also boasts a farm country kitchen, large dining room with built-ins, family room with a vaulted ceiling, full bath, and cozy dining area. On the second floor you'll enjoy a well-appointed primary suite with vaulted ceiling and ensuite bathroom, two guest bedrooms with shared bath, and fourth bedroom with private bathroom. There's also a large, sun-filled office with a wood vaulted ceiling and built-in desks that can also accommodate a gym, recreation space, or media room. A third-floor attic provides plenty of storage space. Head outside to enjoy the bay breezes, large deck (with an awning for shade), well-manicured lawn, mature specimen trees and gardens, and heated pool with stadium stairs. Water access for kayaking, swimming, and paddle boarding is down the street, and the property is only a quarter mile to the Westhampton Yacht Squadron. Fun factoid about Shore Road: a nearby home was once owned by playwright/lyricist Guy Bolton, who worked here with Alfred Hitchcock, Cole Porter, P.G. Wodehouse and other Broadway greats. "Anything Goes," "Anastasia," and "Psycho" were just a few of the theatrical hits that were written on this lovely street in the quaint hamlet of Remsenburg.

  19. 2025-10-29
    status Active 1816-char remark
    Show marketing remark (1816 chars)

    Tucked away behind gated privet hedges lies 53 Shore Road, a stately property that harkens back to a more genteel time when spending lazy afternoons on a wicker-chair porch and gazing out at the hydrangea and rose-filled gardens was commonplace. Built in 1929, this pristinely maintained Dutch Colonial is sure to be a calming escape from today's hectic pace. The 4,400 +/- sq. ft. home perfectly blends Old World charm with modern amenities throughout. The showstopper is a massive stone fireplace, built from local stone, in the oversized English Country living room. The first floor also boasts a farm country kitchen, large dining room with built-ins, family room with a vaulted ceiling, full bath, and cozy dining area. On the second floor you'll enjoy a well-appointed primary suite with vaulted ceiling and ensuite bathroom, two guest bedrooms with shared bath, and fourth bedroom with private bathroom. There's also a large, sun-filled office with a wood vaulted ceiling and built-in desks that can also accommodate a gym, recreation space, or media room. A third-floor attic provides plenty of storage space. Head outside to enjoy the bay breezes, large deck (with an awning for shade), well-manicured lawn, mature specimen trees and gardens, and heated pool with stadium stairs. Water access for kayaking, swimming, and paddle boarding is down the street, and the property is only a quarter mile to the Westhampton Yacht Squadron. Fun factoid about Shore Road: a nearby home was once owned by playwright/lyricist Guy Bolton, who worked here with Alfred Hitchcock, Cole Porter, P.G. Wodehouse and other Broadway greats. "Anything Goes," "Anastasia," and "Psycho" were just a few of the theatrical hits that were written on this lovely street in the quaint hamlet of Remsenburg.

  20. 2025-09-03
    status Pending 1816-char remark
    Show marketing remark (1816 chars)

    Tucked away behind gated privet hedges lies 53 Shore Road, a stately property that harkens back to a more genteel time when spending lazy afternoons on a wicker-chair porch and gazing out at the hydrangea and rose-filled gardens was commonplace. Built in 1929, this pristinely maintained Dutch Colonial is sure to be a calming escape from today's hectic pace. The 4,400 +/- sq. ft. home perfectly blends Old World charm with modern amenities throughout. The showstopper is a massive stone fireplace, built from local stone, in the oversized English Country living room. The first floor also boasts a farm country kitchen, large dining room with built-ins, family room with a vaulted ceiling, full bath, and cozy dining area. On the second floor you'll enjoy a well-appointed primary suite with vaulted ceiling and ensuite bathroom, two guest bedrooms with shared bath, and fourth bedroom with private bathroom. There's also a large, sun-filled office with a wood vaulted ceiling and built-in desks that can also accommodate a gym, recreation space, or media room. A third-floor attic provides plenty of storage space. Head outside to enjoy the bay breezes, large deck (with an awning for shade), well-manicured lawn, mature specimen trees and gardens, and heated pool with stadium stairs. Water access for kayaking, swimming, and paddle boarding is down the street, and the property is only a quarter mile to the Westhampton Yacht Squadron. Fun factoid about Shore Road: a nearby home was once owned by playwright/lyricist Guy Bolton, who worked here with Alfred Hitchcock, Cole Porter, P.G. Wodehouse and other Broadway greats. "Anything Goes," "Anastasia," and "Psycho" were just a few of the theatrical hits that were written on this lovely street in the quaint hamlet of Remsenburg.

  21. 2025-08-01
    listed $2,395,000 Active 1816-char remark
    Show marketing remark (1816 chars)

    Tucked away behind gated privet hedges lies 53 Shore Road, a stately property that harkens back to a more genteel time when spending lazy afternoons on a wicker-chair porch and gazing out at the hydrangea and rose-filled gardens was commonplace. Built in 1929, this pristinely maintained Dutch Colonial is sure to be a calming escape from today's hectic pace. The 4,400 +/- sq. ft. home perfectly blends Old World charm with modern amenities throughout. The showstopper is a massive stone fireplace, built from local stone, in the oversized English Country living room. The first floor also boasts a farm country kitchen, large dining room with built-ins, family room with a vaulted ceiling, full bath, and cozy dining area. On the second floor you'll enjoy a well-appointed primary suite with vaulted ceiling and ensuite bathroom, two guest bedrooms with shared bath, and fourth bedroom with private bathroom. There's also a large, sun-filled office with a wood vaulted ceiling and built-in desks that can also accommodate a gym, recreation space, or media room. A third-floor attic provides plenty of storage space. Head outside to enjoy the bay breezes, large deck (with an awning for shade), well-manicured lawn, mature specimen trees and gardens, and heated pool with stadium stairs. Water access for kayaking, swimming, and paddle boarding is down the street, and the property is only a quarter mile to the Westhampton Yacht Squadron. Fun factoid about Shore Road: a nearby home was once owned by playwright/lyricist Guy Bolton, who worked here with Alfred Hitchcock, Cole Porter, P.G. Wodehouse and other Broadway greats. "Anything Goes," "Anastasia," and "Psycho" were just a few of the theatrical hits that were written on this lovely street in the quaint hamlet of Remsenburg.

  22. 2025-07-29
    historical $2,395,000 1816-char remark
    Show marketing remark (1816 chars)

    Tucked away behind gated privet hedges lies 53 Shore Road, a stately property that harkens back to a more genteel time when spending lazy afternoons on a wicker-chair porch and gazing out at the hydrangea and rose-filled gardens was commonplace. Built in 1929, this pristinely maintained Dutch Colonial is sure to be a calming escape from today's hectic pace. The 4,400 +/- sq. ft. home perfectly blends Old World charm with modern amenities throughout. The showstopper is a massive stone fireplace, built from local stone, in the oversized English Country living room. The first floor also boasts a farm country kitchen, large dining room with built-ins, family room with a vaulted ceiling, full bath, and cozy dining area. On the second floor you'll enjoy a well-appointed primary suite with vaulted ceiling and ensuite bathroom, two guest bedrooms with shared bath, and fourth bedroom with private bathroom. There's also a large, sun-filled office with a wood vaulted ceiling and built-in desks that can also accommodate a gym, recreation space, or media room. A third-floor attic provides plenty of storage space. Head outside to enjoy the bay breezes, large deck (with an awning for shade), well-manicured lawn, mature specimen trees and gardens, and heated pool with stadium stairs. Water access for kayaking, swimming, and paddle boarding is down the street, and the property is only a quarter mile to the Westhampton Yacht Squadron. Fun factoid about Shore Road: a nearby home was once owned by playwright/lyricist Guy Bolton, who worked here with Alfred Hitchcock, Cole Porter, P.G. Wodehouse and other Broadway greats. "Anything Goes," "Anastasia," and "Psycho" were just a few of the theatrical hits that were written on this lovely street in the quaint hamlet of Remsenburg.

  23. 2019-10-06
    historical
  24. 2019-05-08
    price $1,650,000
  25. 2018-10-23
    listed $1,850,000 New

ⓘ 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 6/10 Major FEMA zone AE · 57% 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 4/10 Moderate 4 unhealthy d/yr today · 5 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
$445,139
− Mortgage interest
−$111,975
− Property taxes
−$29,985
− Insurance
−$15,114
− Repairs & maintenance
−$35,611
− Management
−$35,611
− Depreciation
−$58,153
Taxable income
$158,691
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$38,086
After-tax cash flow
$142,680/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 well-maintained Dutch Colonial offers a serene and charming living experience with a good condition score and minimal repairs needed. The property's location and curb appeal make it an attractive investment.

Value-add opportunities

  • Resale Paint exterior — Fresh paint can enhance curb appeal and property value.
  • Resale Replace gutters — Clean gutters improve property value and prevent water damage.
  • Resale Update kitchen appliances — Modern appliances can increase the home's appeal and value.
  • Resale Update bathrooms — Modern bathrooms can increase the home's appeal and value.
  • Resale Landscaping improvements — Well-maintained landscaping can enhance curb appeal and property value.
  • Rental HVAC system maintenance — A well-maintained HVAC system can attract tenants and increase rental value.
  • Both Add smart home features — Smart home features can increase both resale and rental value by making the home more attractive to buyers and tenants.
  • Both Add outdoor lighting — Outdoor lighting can enhance curb appeal and safety, making the home more attractive to buyers and tenants.

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior — Fresh paint can enhance curb appeal and property value.
  • Resale Replace gutters — Clean gutters improve property value and prevent water damage.
  • Resale Update kitchen appliances — Modern appliances can increase the home's appeal and value.
  • Resale Update bathrooms — Modern bathrooms can increase the home's appeal and value.
  • Resale Landscaping improvements — Well-maintained landscaping can enhance curb appeal and property value.
  • Rental HVAC system maintenance — A well-maintained HVAC system can attract tenants and increase rental value.
  • Both Add smart home features — Smart home features can increase both resale and rental value by making the home more attractive to buyers and tenants.
  • Both Add outdoor lighting — Outdoor lighting can enhance curb appeal and safety, making the home more attractive to buyers and tenants.

ⓘ 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
Remsenburg-Speonk Union Free School District
NCES district ID
3624420
Math proficiency
60% ▲ 10.00%
Reading proficiency
40% ▼ -10.00%
Median HH income
$79,972
Composite
47.7/100
National rank
#4915
State rank
#389 of 755 in NY

Livability — Remsenburg-Speonk

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Remsenburg-Speonk, NY
City population
1,346
Population (ZIP)
1,037

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 (100%)
Race & ethnicity
White 100%
Common ancestry
Iranian 9% Romanian 8% Scotch-Irish 1%
Foreign-born
3%

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
▲ 7.81%
Current HPI
386.454
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

+8.1% since first listed
12 events — show timeline
  • 2026-04-27 Price Changed $1,999,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-03-09 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2026-02-12 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-01-05 Price Changed $2,149,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-11-15 Price Changed $2,295,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-10-29 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2025-09-03 Pending OneKey® MLS as Distributed by MLS Grid
  • 2025-08-01 Listed $2,395,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-07-29 Coming Soon $2,395,000 OneKey® MLS as Distributed by MLS Grid
  • 2019-10-06 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2019-05-08 Price Changed $1,650,000 OneKey® MLS as Distributed by MLS Grid
  • 2018-10-23 Listed $1,850,000 OneKey® MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…