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 might be a fair Mid-Term investment with a projected 5.7% first-year return on $88,161 initial cash invested.
5.7%
Cash On Cash
8.2%
Cap Rate
1.34
DSCR
$4,076
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $3,657 expenses = $419 cash flow
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
$4,076
Total Expenses
$3,657
Mortgage P&I
42%
$1,701
Property Taxes
8%
$338
Home Insurance
3%
$119
HOA
3%
$114
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448