Unlock all features! Tap here to upgrade
1078 Marshalls Creek Rd, East Stroudsburg, PA 18302
3 beds • 3 baths • 2354 sqft
$420,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.36% first-year return on $88,221 initial cash invested.
-16.36%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$2,522
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $3,725 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,221
Downpayment
20%
$84,020
Closing costs
1%
$4,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,522
Total Expenses
$3,725
Mortgage P&I
84%
$2,111
Property Taxes
31%
$785
Home Insurance
6%
$149
HOA
1%
$25
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0