Unlock all features! Tap here to upgrade
147 Cold Spring Point Rd, Southampton, NY 11968
3 beds • 4 baths • 4000 sqft
$7,069,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -35.31% first-year return on $1485k initial cash invested.
-35.31%
Cash On Cash
-1.35%
Cap Rate
-0.23
DSCR
$7,865
Rent
-$43,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$7070k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1485k
Downpayment
20%
$1414k
Closing costs
1%
$70,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,865
Total Expenses
$51,555
Mortgage P&I
449%
$35,333
Property Taxes
147%
$11,555
Home Insurance
33%
$2,623
HOA
0%
$0
Property Management
10%
$786
CapEx
5%
$393
Vacancy
6%
$472
Maintenance
5%
$393
Other
0%
$0