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 Mid-Term investment with a projected -33.32% first-year return on $1503k initial cash invested.
-33.32%
Cash On Cash
-1%
Cap Rate
-0.17
DSCR
$11,798
Rent
-$41,725
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
$1503k
Downpayment
20%
$1414k
Closing costs
1%
$70,698
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,798
Total Expenses
$53,523
Mortgage P&I
299%
$35,333
Property Taxes
98%
$11,555
Home Insurance
22%
$2,623
HOA
0%
$0
Property Management
12%
$1,416
CapEx
4%
$472
Vacancy
3%
$354
Maintenance
4%
$472
Other
11%
$1,298