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

1618 W Del Webb Blvd

List Price: $190,000

Sun City Center, FL 335733 beds | 2 baths | 1,369 sqft

Metrics

Cash on Cash Return

12.22%

Annual Cash Flow

$23,916

Debt Service Coverage Ratio

∞

Capitalization Rate

13.45%

Net Operating Income

$25,563

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$195,700

Rent-to-Price Ratio

1.51%