Unlock all features! Tap here to upgrade
2161 Green Mountain Dr, East Stroudsburg, PA 18301
3 beds • 2 baths • 2100 sqft
$231,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 7.91% first-year return on $66,615 initial cash invested.
7.91%
Cash On Cash
8.87%
Cap Rate
1.49
DSCR
$3,135
Rent
$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $2,696 expenses = $439 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$2,696
Mortgage P&I
37%
$1,148
Property Taxes
12%
$378
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345