26 Cabin Ln, East Setauket, NY 11733

3 bd · 1.5 ba · 1,416 sqft · built 1963 · East Setauket · SINGLE_FAMILY·source listing ↗

$609,000

rent, three ways

OnePercent model (vv1)$4,343/mo

p10–p90 confidence band

HUD Fair Market Rent · 11733 · 3BR$4,000/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Suffolk

Flood risk indexRelatively Low FEMA NRI

Median household income$173,281

Median area rent$2,411/mo

Median home value$683,400

the verdict

0.71%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$609,000

0.71% · rent $4,343

Intrinsic value · income approach

$726,789

16% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.