Unlock all features! Tap here to upgrade
128 Wilbur Bloom Blvd, East Stroudsburg, PA 18302
3 beds • 3 baths • 2183 sqft
$503,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.28% first-year return on $124k initial cash invested.
-7.28%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$4,378
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,378 income − $5,128 expenses = $750 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,030
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,378
Total Expenses
$5,128
Mortgage P&I
58%
$2,528
Property Taxes
19%
$813
Home Insurance
4%
$180
HOA
3%
$119
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482