Acquisition Costs

Operating Expenses

Cash Flow

Annual Growth

3520 Tide Dr

List Price: $125,000

Pensacola, FL 325043 beds | 2 baths | 1,430 sqft

Metrics

Cash on Cash Return

14.58%

Annual Cash Flow

$18,774

Debt Service Coverage Ratio

∞

Capitalization Rate

16.02%

Net Operating Income

$20,024

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$128,750

Rent-to-Price Ratio

1.74%

Property Details

Insights

Demographics

Value Over Time

Price Impact

Amortization Schedule

Cash Flow