Unlock all features! Tap here to upgrade
1720 Old Burnt Store Rd N, Cape Coral, FL 33993
3 beds • 3 baths • 2104 sqft
$1,399,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -19.8% first-year return on $312k initial cash invested.
-19.8%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$4,492
Rent
-$5,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,492 income − $9,640 expenses = $5,148 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,492
Total Expenses
$9,640
Mortgage P&I
155%
$6,944
Property Taxes
15%
$678
Home Insurance
11%
$490
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494