CashFlowRE
Sign in Sign up
4 Tamarack Ct
D+ Composite 48.88
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 +23.3/30.0
  • DSCR +7.5/10.0
  • 1% rule +5.0/10.0
  • 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

$1,429,000

4 Tamarack Ct · East Quogue, NY 11942
3 bd · 1.0 ba · 2,266 sqft · SingleFamily public records · 11 Days on market
Built 1991 0.52 ac lot Est $1210k · 18% over

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

Listing remarks MLS

Lovely expanded Ranch on a private, secluded 1/2 Acre lot in a cul-de-sac, featuring 4 Beds and 2 1/2 Baths. The home boasts a very large Primary Ensuite with two generous closets, an updated Full Bath with double-sinks, soaking tub and fully tiled shower, as well as sliding french doors leading to a beautiful covered deck, overlooking the heated, Inground Pool. The Kitchen is light and bright with unique stone countertops, white appliances and sliders, which overlook the patio and private property. The Living Room and Den both feature separate wood-burning fireplaces, which will add warmth and coziness to those chilly, winter days! The Three Guest Bedrooms allow for plenty of room for family and friends, and feature hardwood flooring throughout. This home is a perfect year-round or seasonal Residence, and is situated very close to all of the wonderful Shops, Restaurants, Entertainment Venues, Beaches and Golf Courses in this area of the Hamptons. It is also a short distance away from the North Fork, with its vast array of Farms, Farm Stands, Vineyards, Breweries, Beaches and Farm-to-Table Restaurants. This home has been lovingly cared for and now awaits its new owner! Must see!!

Key facts

  • Soaking tub
  • Double vanities
  • Expansive patio

Tags

WOOD BURNING FIREPLACESUNIQUE STONE COUNTERTOPSEXPANSIVE PATIOPRIVATE PRIMARY ENSUITESOAKING TUBDOUBLE VANITIES

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/1.0-bath single-family listed at $1.43M.

Deal economics

  • At list price, monthly cash flow is $3k ($31k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($14k rent vs $1.43M).
  • Cap rate 8.5% vs local median 10.6% in East Quogue — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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.
  • Zoned schools: East Quogue School (math 57% / reading 62%, grade B-, #745 of 2,108 statewide, top 39%, 355 students, 31% FRL) — zoned schools average 31% FRL vs 15% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 75 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $10k of loan paydown is wiped out by about $43k 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.
  • 2 sale attempts since 2y 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 $1.14M; 25% 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 $1,429,000

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. 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?
  4. 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.
  5. 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.
  6. 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
1.00%
Cap rate
8.49%
Cash-on-cash
7.86%
DSCR
1.35
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$1,210,044
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5 Tamarack Ln 0.06mi 4/3.0 (+1) 2,100 (-7%) 10mo $1,380,000 $657 64
15 Osprey Ave 0.49mi 4/3.0 (+1) 2,200 (-3%) 2mo $1,700,000 $773 58
76 Eisenhower Dr 0.15mi 3/3.0 2,000 (-12%) 14mo $1,600,000 $800 54
2 Canvasback Ln 0.38mi 4/4.5 (+1) 2,276 (+0%) 16mo $1,200,000 $527 49
33 Eisenhower Dr 0.14mi 4/2.5 (+1) 2,066 (-9%) 22mo $860,000 $416 49
7 Washington Dr 0.47mi 4/2.0 (+1) 2,060 (-9%) 13mo $1,100,000 $534 44
9 Old Country Rd 0.35mi 3/3.0 2,575 (+14%) 20mo $1,300,000 $505 36

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
-4.4%
Equity multiple
0.84×
Total profit
$-65,242
Equity at exit
$213,069
10-year hold
IRR
5.3%
Equity multiple
1.39×
Total profit
$155,968
Equity at exit
$123,554

Cash invested: $400,120 (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
8.3×

Monthly cashflow live

Estimated rent
$14,346 high interval (Pro) →
Mortgage (P&I)
$7,494
Tax from tax record
$625 /mo · $7,496/yr
Insurance
$595
HOA
$0
Vacancy / Maint / Mgmt
$3,013
Net cashflow
$2,619

Break-even live

Break-even rent $11,030
Max offer price $1,429,000
Occupancy floor 77%

Sensitivity live

Price -10% $3,428 -5% $3,024 +0% $2,619 +5% $2,215 +10% $1,810
Rent -10% $1,486 -5% $2,052 +0% $2,619 +5% $3,186 +10% $3,752
Rate -1.0pp $3,339 -0.5pp $2,983 base $2,619 +0.5pp $2,249 +1.0pp $1,872

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
$357,250
Closing costs
$42,870
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10 Skyes Neck Ct East Quogue, NY 4.0 3.0 2249 $80,000 $35.57 26d 1 0.10mi
4 Bennett Dr East Quogue, NY 4.0 3.0 2400 $11,000 $4.58 19d 1 0.32mi
4 Bennett Dr East Quogue, NY 4.0 3.0 2144 $11,000 $5.13 7d 1 0.32mi
3 Bennett Dr East Quogue, NY 4.0 4.0 2673 $5,000 $1.87 45d 1 0.34mi
4 Aerie Way East Quogue, NY 4.0 3.0 2400 $11,000 $4.58 17d 1 0.44mi
26 Squires Ave East Quogue, NY 4.0 2.5 2950 $7,000 $2.37 45d 1 0.45mi
15 Birchwood Ln East Quogue, NY 3.0 3.0 1635 $5,000 $3.06 45d 1 0.48mi
13 Beachland Ave East Quogue, NY 4.0 4.0 2028 $38,000 $18.74 23d 1 0.65mi
10 Foxboro Rd Hampton Bays, NY 4.0 2.5 2308 $17,000 $7.37 45d 1 0.65mi
1 Candace Dr East Quogue, NY 4.0 4.0 3000 $25,000 $8.33 45d 1 0.73mi
58 Homewood Dr Hampton Bays, NY 4.0 3.0 2700 $17,000 $6.30 26d 1 0.79mi
23 Whiting Rd East Quogue, NY 4.0 3.5 2296 $60,000 $26.13 23d 1 0.89mi
156 Maggie Dr East Quogue, NY 4.0 4.0 2700 $95,000 $35.19 45d 1 0.92mi
20 Marlin Rd East Quogue, NY 3.0 2.0 2000 $10,000 $5.00 45d 1 0.96mi
45 Bellows Ter Unit B Hampton Bays, NY 4.0 2.0 1722 $7,000 $4.07 45d 1 1.11mi
11 Post Xing East Quogue, NY 3.0 2.0 2926 $20,000 $6.84 20d 1 1.20mi
2 Bayside Ave East Quogue, NY 4.0 3.0 2280 $80,000 $35.09 23d 1 1.20mi
6 Rolling Hill Rd Hampton Bays, NY 3.0 3.0 1697 $18,000 $10.61 0d 1 1.22mi
8 Paynes Ln East Quogue, NY 4.0 2.0 1776 $18,000 $10.14 45d 1 1.23mi
21 Bayside Ave East Quogue, NY 4.0 3.0 2900 $14,000 $4.83 45d 1 1.34mi
114 Spinney Rd East Quogue, NY 4.0 3.0 2201 $18,000 $8.18 20d 1 1.36mi
85 Lewis Rd East Quogue, NY 3.0 2.0 1593 $4,450 $2.79 45d 1 1.38mi
73 Spinney Rd East Quogue, NY 3.0 2.5 2400 $25,000 $10.42 20d 1 1.40mi

Listing history 7 events

  1. 2026-04-04
    status Pending
  2. 2026-03-23
    listed $1,429,000 Active
  3. 2025-06-05
    soldstatus $1,140,000
  4. 2025-04-25
    soldstatus $1,120,000 Closed 1203-char remark
    Show marketing remark (1203 chars)

    Lovely expanded Ranch on a private, secluded 1/2 Acre lot in a cul-de-sac, featuring 4 Beds and 2 1/2 Baths. The home boasts a very large Primary Ensuite with two generous closets, an updated Full Bath with double-sinks, soaking tub and fully tiled shower, as well as sliding french doors leading to a beautiful covered deck, overlooking the heated, Inground Pool. The Kitchen is light and bright with unique stone countertops, white appliances and sliders, which overlook the patio and private property. The Living Room and Den both feature separate wood-burning fireplaces, which will add warmth and coziness to those chilly, winter days! The Three Guest Bedrooms allow for plenty of room for family and friends, and feature hardwood flooring throughout. This home is a perfect year-round or seasonal Residence, and is situated very close to all of the wonderful Shops, Restaurants, Entertainment Venues, Beaches and Golf Courses in this area of the Hamptons. It is also a short distance away from the North Fork, with its vast array of Farms, Farm Stands, Vineyards, Breweries, Beaches and Farm-to-Table Restaurants. This home has been lovingly cared for and now awaits its new owner! Must see!!

  5. 2025-01-29
    status Pending 1203-char remark
    Show marketing remark (1203 chars)

    Lovely expanded Ranch on a private, secluded 1/2 Acre lot in a cul-de-sac, featuring 4 Beds and 2 1/2 Baths. The home boasts a very large Primary Ensuite with two generous closets, an updated Full Bath with double-sinks, soaking tub and fully tiled shower, as well as sliding french doors leading to a beautiful covered deck, overlooking the heated, Inground Pool. The Kitchen is light and bright with unique stone countertops, white appliances and sliders, which overlook the patio and private property. The Living Room and Den both feature separate wood-burning fireplaces, which will add warmth and coziness to those chilly, winter days! The Three Guest Bedrooms allow for plenty of room for family and friends, and feature hardwood flooring throughout. This home is a perfect year-round or seasonal Residence, and is situated very close to all of the wonderful Shops, Restaurants, Entertainment Venues, Beaches and Golf Courses in this area of the Hamptons. It is also a short distance away from the North Fork, with its vast array of Farms, Farm Stands, Vineyards, Breweries, Beaches and Farm-to-Table Restaurants. This home has been lovingly cared for and now awaits its new owner! Must see!!

  6. 2024-12-18
    listed $1,119,000 Active 1203-char remark
    Show marketing remark (1203 chars)

    Lovely expanded Ranch on a private, secluded 1/2 Acre lot in a cul-de-sac, featuring 4 Beds and 2 1/2 Baths. The home boasts a very large Primary Ensuite with two generous closets, an updated Full Bath with double-sinks, soaking tub and fully tiled shower, as well as sliding french doors leading to a beautiful covered deck, overlooking the heated, Inground Pool. The Kitchen is light and bright with unique stone countertops, white appliances and sliders, which overlook the patio and private property. The Living Room and Den both feature separate wood-burning fireplaces, which will add warmth and coziness to those chilly, winter days! The Three Guest Bedrooms allow for plenty of room for family and friends, and feature hardwood flooring throughout. This home is a perfect year-round or seasonal Residence, and is situated very close to all of the wonderful Shops, Restaurants, Entertainment Venues, Beaches and Golf Courses in this area of the Hamptons. It is also a short distance away from the North Fork, with its vast array of Farms, Farm Stands, Vineyards, Breweries, Beaches and Farm-to-Table Restaurants. This home has been lovingly cared for and now awaits its new owner! Must see!!

  7. 1990-06-01
    soldstatus $166,000

ⓘ 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
$7,496 · $625/mo
Projected year-2 tax
$15,823 · $1,319/mo
Expected delta
+$8,327/yr (+$694/mo · 111.1%)

ⓘ 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$172,148
− Mortgage interest
−$80,046
− Property taxes
−$7,496
− Insurance
−$7,145
− Repairs & maintenance
−$13,772
− Management
−$13,772
− Depreciation
−$41,571
Taxable income
$8,346
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,003
After-tax cash flow
$29,427/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

+760.8% since first listed
7 events — show timeline
  • 2026-04-04 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-03-23 Listed $1,429,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-06-05 Sold (Public Records) $1,140,000 Public Records
  • 2025-04-25 Sold (MLS) $1,120,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-01-29 Pending OneKey® MLS as Distributed by MLS Grid
  • 2024-12-18 Listed $1,119,000 OneKey® MLS as Distributed by MLS Grid
  • 1990-06-01 Sold (Public Records) $166,000 Public Records

Property tax history

+2.5%/yr

Latest (2022): $7,496 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…