Cash on Cash Return

14.28%

Annual Cash Flow

$23,812

Debt Service Coverage Ratio

∞

Capitalization Rate

15.69%

Net Operating Income

$25,396

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$166,757

Rent-to-Price Ratio

1.70%