Unlock all features! Tap here to upgrade
1147 Hunters Woods Dr, East Stroudsburg, PA 18301
3 beds • 3 baths • 1832 sqft
$334,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -1.62% first-year return on $88,161 initial cash invested.
-1.62%
Cash On Cash
6.28%
Cap Rate
1.03
DSCR
$4,142
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $4,261 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,161
Downpayment
20%
$66,820
Closing costs
1%
$3,341
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$4,261
Mortgage P&I
41%
$1,701
Property Taxes
8%
$338
Home Insurance
3%
$119
HOA
3%
$114
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036