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
$112,270

902 W Michigan Ave

List Price: $109,000

Pensacola, FL 325053 beds | 1 baths | 1,362 sqft

Metrics

Cash on Cash Return

14.25%

Annual Cash Flow

$16,003

Debt Service Coverage Ratio

∞

Capitalization Rate

15.66%

Net Operating Income

$17,074

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$112,270

Rent-to-Price Ratio

1.71%