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 -2.74% first-year return on $85,704 initial cash invested.
-2.74%
Cash On Cash
5.78%
Cap Rate
0.99
DSCR
$4,352
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$4,352
Total Expenses
$4,548
Mortgage P&I
36%
$1,574
Property Taxes
12%
$503
Home Insurance
3%
$114
HOA
6%
$268
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088