Cash on Cash Return

14.05%

Annual Cash Flow

$23,150

Debt Service Coverage Ratio

∞

Capitalization Rate

15.43%

Net Operating Income

$24,694

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$164,800

Rent-to-Price Ratio

1.68%