Unlock all features! Tap here to upgrade
220 Hawthorne Village Ct, East Stroudsburg, PA 18302
3 beds • 3 baths • 2280 sqft
$322,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -2.55% first-year return on $85,704 initial cash invested.
-2.55%
Cash On Cash
5.83%
Cap Rate
1
DSCR
$4,379
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,379 income − $4,561 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,704
Downpayment
20%
$64,480
Closing costs
1%
$3,224
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,379
Total Expenses
$4,561
Mortgage P&I
36%
$1,574
Property Taxes
11%
$503
Home Insurance
3%
$114
HOA
6%
$268
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,095