Unlock all features! Tap here to upgrade
274 Little Fresh Pond Rd, Southampton, NY 11968
3 beds • 2 baths • 1124 sqft
$1,078,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.61% first-year return on $226k initial cash invested.
-21.61%
Cash On Cash
2.31%
Cap Rate
0.35
DSCR
$5,250
Rent
-$4,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,250 income − $9,327 expenses = $4,077 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$216k
Closing costs
1%
$10,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,250
Total Expenses
$9,327
Mortgage P&I
112%
$5,892
Property Taxes
32%
$1,688
Home Insurance
7%
$383
HOA
0%
$0
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0