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 Long-Term investment with a projected -16.81% first-year return on $106k initial cash invested.
-16.81%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$2,919
Rent
-$1,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $4,399 expenses = $1,480 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,030
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,919
Total Expenses
$4,399
Mortgage P&I
87%
$2,528
Property Taxes
28%
$813
Home Insurance
6%
$180
HOA
4%
$119
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0