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 Mid-Term investment with a projected -12.81% first-year return on $302k initial cash invested.
-12.81%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$9,356
Rent
-$3,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,356 income − $12,581 expenses = $3,225 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,533
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,356
Total Expenses
$12,581
Mortgage P&I
72%
$6,763
Property Taxes
23%
$2,149
Home Insurance
5%
$488
HOA
0%
$0
Property Management
12%
$1,123
CapEx
4%
$374
Vacancy
3%
$281
Maintenance
4%
$374
Other
11%
$1,029