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 Long-Term investment with a projected -4.48% first-year return on $70,161 initial cash invested.
-4.48%
Cash On Cash
5.66%
Cap Rate
0.93
DSCR
$2,717
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,717 income − $2,979 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,161
Downpayment
20%
$66,820
Closing costs
1%
$3,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,717
Total Expenses
$2,979
Mortgage P&I
63%
$1,701
Property Taxes
12%
$338
Home Insurance
4%
$119
HOA
4%
$114
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0