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
$216,300

3923 NW 38th Ln

List Price: $189,900

Cape Coral, FL 339934 beds | 3 baths | 1,683 sqft

Metrics

Cash on Cash Return

13.80%

Annual Cash Flow

$29,847

Debt Service Coverage Ratio

∞

Capitalization Rate

15.16%

Net Operating Income

$31,834

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$216,300

Rent-to-Price Ratio

1.64%