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
$195,700

1612 Nelson Rd N

List Price: $169,900

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

Metrics

Cash on Cash Return

15.45%

Annual Cash Flow

$30,237

Debt Service Coverage Ratio

∞

Capitalization Rate

16.96%

Net Operating Income

$32,224

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$195,700

Rent-to-Price Ratio

1.82%