East Hampton Mixed Use

82 Main Street, East Hampton, CT

Mixed Use • $230 psf

Est. $23,182 /mo

Get Financing
List Price $3,650,000
Proforma
NOI
$253,733
DSCR
1.16
Cap
7%
ROI
4%

Est. Monthly

$23,182 /mo

Get Financing

Interested in this property?

Schedule a showing

Request

Upcoming Open House

RSVP
Listing Details
$3,650,000
Mixed Use
East Hampton Mixed Use

82 Main Street, East Hampton, CT

$230 psf

$3,650,000

Listed By
Lisa Cozzi

The Lisa Cozzi Team at Century 21 AllPoints Realty

REB.0756577

Est. Monthly

$23,182 /mo

Get Financing

Interested in this property?

Schedule a showing

Request

Upcoming Open House

RSVP
Property Snapshot
95% Proforma
Property Type
Mixed Use
Building(s)
1
Sqft
15851 sqft
Parcel(s)
1
Lot Size
0.380 acres
Year Built
1905
Property Description

The Village at 82 Main is - a pristine 22-unit asset located in the true heart of one of Connecticut's most charming small towns! Positioned directly on Main Street in East Hampton, this beautifully renovated property offers 17 apartments and 5 storefronts, creating a stable, diversified income stream within an exceptional lake-community setting. The property has become a recognizable destination woven into the fabric of the community, home to local favorites like ECO Coffee House, Tiny Paws Dog Grooming, 9 Lives Barber Shop, and Executive RE. Each apartment features beautifully updated interiors with modern finishes throughout, including stylish kitchens with granite countertops, stainless steel appliances, upgraded flooring, and open living spaces that continue to attract strong tenant demand. Extensive property-wide improvements and meticulous ownership have created a true turnkey investment opportunity with exceptional pride of ownership throughout. The commercial storefronts benefit from excellent visibility and steady foot traffic surrounded by popular local restaurants, boutiques, cafes, and recreational amenities. Residents enjoy immediate access to Lake Pocotopaug and the Air Line State Park Trail, while ownership benefits from tenant-paid electric, owner-paid gas heat, ample off-street parking w/ EV chargers, and ancillary laundry income. 82 Main Street represents a rare opportunity to acquire one of the area's premier mixed-use investment properties!

Property Features
Utilities & Systems
Heating
Natural Gas
Hot Water
Natural Gas
Water
Public
Sewer
Public
Trash
Owner Paid
Utility Split
Tenant Paid
Disclaimers
Buyer Due Diligence

Listing last updated on October 29, 2026. Buyers should independently verify all property and financial information. Financial metrics are calculated using industry best practices but rely on listing broker inputs and assumptions. Actual results may vary.

Listing Broker Details
Lisa Cozzi

Lisa Cozzi

The Lisa Cozzi Team at Century 21 AllPoints Realty

REB.0756577
Income
Current vs Proforma
2 Bed, 1 Bath
$1,800
2 Bed, 1 Bath
$1,750
1 Bed, 1 Bath
$1,400
1 Bed, 1 Bath
$1,500
1 Bed, 1 Bath
$1,500
1 Bed, 1 Bath
$1,450
2 Bed, 1 Bath
$1,750
2 Bed, 1 Bath
$1,750
2 Bed, 1 Bath
$1,750
1 Bed, 1 Bath
$1,550
2 Bed, 1 Bath
$1,700
1 Bed, 1 Bath
$1,450
2 Bed, 1 Bath
$1,750
2 Bed, 1 Bath
$1,750
2 Bed, 1 Bath
$1,750
2 Bed, 1 Bath
$1,750
Bed, 1 Bath
$1,500
Retail
$1,400
Retail
$900
Retail
$1,000
Retail
$800
Retail
$900
Laundry
$333
Monthly
$33,183
$34,933
Annual
$398,200
$419,200
Effective Gross Income
Annualized
Gross Income
$398,200
$419,200
Vacancy - Residential
-$16,710
-$17,760
Vacancy - Commercial
-$6,000
-$6,000
Effective Gross Income
$375,490
$395,440
Operating Expenses
Annualized
Property Taxes
$35,630
Insurance
$24,000
Electric
$8,400
Heating
$7,200
Water / Sewer
$13,000
Trash
$5,200
Maintenance
$18,575
$19,572
Management
$18,575
$19,572
Others
$0
Resi Reserves ($/unit)
$4,250
$4,250
Comm Reserves ($/sqft)
$1,320
$1,320
Total Expenses
$136,150
$141,707
Leasing Information
Unit
Lease Status
Owner Paid
101
Vacant - Rent Ready
💧 🗑️
102
Leased
💧 🗑️
201
Leased
💧 🗑️
202
Leased
💧 🗑️
203
Leased
💧 🗑️
204
Leased
💧 🗑️
205
Leased
💧 🗑️
206
Leased
💧 🗑️
207
Leased
💧 🗑️
301
Leased
💧 🗑️
302 (Loft)
Leased
💧 🗑️
303
Leased
💧 🗑️
304 (Loft)
Leased
💧 🗑️
305 (Washer/Dryer)
Leased
💧 🗑️
306 (Washer/Dryer)
Leased
💧 🗑️
307 (Loft)
Leased
💧 🗑️
C8 (Loft)
Leased
💧 🗑️
Suite 1-2
Leased
💧 🗑️
Suite 3
Leased
💧 🗑️
Suite 4
Leased
💧 🗑️
Suite 5
Leased
💧 🗑️
Suite 7
Leased
💧 🗑️
💧 Water/Sewer ⚡ Electric 🔥 Heat & Hot Water 🗑️ Trash/Recycling 🅿️ Parking
Loan Terms
Scenario Builder
Sale Price
$3,650,000
Loan Term
30 years
Rate
7%
LTV
75%
P&I
$18,213
$18,213
Annualized
$218,552
$218,552
Net Cash Flow
$20,788
$35,181
DSCR at Entry
1.16
Request loan quote from Venture Capital.

Lisa Cozzi

The Lisa Cozzi Team at Century 21 AllPoints Realty

REB.0756577

Lisa Cozzi
Lisa Cozzi
The Lisa Cozzi Team at Century 21 AllPoints Realty

Lisa Cozzi


The Lisa Cozzi Team at Century 21 AllPoints Realty

REB.0756577