Unlock all features! Tap here to upgrade
12416 Mountain Laurel Dr, East Stroudsburg, PA 18302
3 beds • 2 baths • 2165 sqft
$362,600
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.07% first-year return on $94,146 initial cash invested.
1.07%
Cash On Cash
6.9%
Cap Rate
1.13
DSCR
$3,698
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $3,614 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,146
Downpayment
20%
$72,520
Closing costs
1%
$3,626
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$3,614
Mortgage P&I
50%
$1,854
Property Taxes
10%
$369
Home Insurance
3%
$129
HOA
0%
$4
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407