Cash on Cash Return

2.12%

Annual Cash Flow

$8,741

Debt Service Coverage Ratio

-

Capitalization Rate

2.65%

Net Operating Income

$10,584

Gross Rent Multiplier

20.83

Loan-to-Value

-

Total Cash Invested

$412,000

Rent-to-Price Ratio

0.40%