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
$154,397

1432 SW 129th Ct

List Price: $149,900

Miami, FL 331844 beds | 3 baths | 1,300 sqft

Metrics

Cash on Cash Return

24.74%

Annual Cash Flow

$38,195

Debt Service Coverage Ratio

∞

Capitalization Rate

27.08%

Net Operating Income

$40,591

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$154,397

Rent-to-Price Ratio

2.78%