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 Mid-Term investment with a projected -6.46% first-year return on $106k initial cash invested.
-6.46%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$3,783
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,783 income − $4,355 expenses = $572 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,020
Closing costs
1%
$4,201
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,783
Total Expenses
$4,355
Mortgage P&I
56%
$2,111
Property Taxes
21%
$785
Home Insurance
4%
$149
HOA
1%
$25
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416