Analysis
Saved
Labrador Pro

Acquisition Costs

Purchase Price
$
Closing Costs
$
%
Renovation Budget
$
%
Other/Misc costs
$
Loan Type
Downpayment
$
%
Interest Rate
%
Loan Term
Years
Loan Payment
$
0
/month
Total Fixed Costs
$190,550

1107 Woodlawn Rd

List Price: $319,900

Rockledge, FL 329553 beds | 2 baths | 1,772 sqft

Metrics

Cash on Cash Return

11.24%

Annual Cash Flow

$21,422

Debt Service Coverage Ratio

∞

Capitalization Rate

12.38%

Net Operating Income

$22,897

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$190,550

Rent-to-Price Ratio

1.38%