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
$25,750

2403 Country Club Dr

List Price: $25,000

Tallahassee, FL 323012 beds | 1 baths | 872 sqft

Metrics

Cash on Cash Return

48.69%

Annual Cash Flow

$12,537

Debt Service Coverage Ratio

∞

Capitalization Rate

53.33%

Net Operating Income

$13,332

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$25,750

Rent-to-Price Ratio

5.52%