Cash on Cash Return

25.96%

Annual Cash Flow

$20,026

Debt Service Coverage Ratio

∞

Capitalization Rate

28.42%

Net Operating Income

$21,287

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$77,147

Rent-to-Price Ratio

2.92%