Unlock all features! Tap here to upgrade
180 Washington Heights Ave, Hampton Bays, NY 11946
3 beds • 2 baths • 1164 sqft
$1,353,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.2% first-year return on $284k initial cash invested.
-20.2%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$6,237
Rent
-$4,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,237 income − $11,022 expenses = $4,785 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$271k
Closing costs
1%
$13,533
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,237
Total Expenses
$11,022
Mortgage P&I
108%
$6,763
Property Taxes
34%
$2,149
Home Insurance
8%
$488
HOA
0%
$0
Property Management
10%
$624
CapEx
5%
$312
Vacancy
6%
$374
Maintenance
5%
$312
Other
0%
$0