Cash on Cash Return

9.75%

Annual Cash Flow

$28,622

Debt Service Coverage Ratio

∞

Capitalization Rate

10.75%

Net Operating Income

$30,649

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$293,550

Rent-to-Price Ratio

1.24%