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
$51,397

4521 SE 18th Ave

List Price: $49,900

Ocala, FL 344804 beds | 2 baths | 1,463 sqft

Metrics

Cash on Cash Return

26.85%

Annual Cash Flow

$13,800

Debt Service Coverage Ratio

∞

Capitalization Rate

29.63%

Net Operating Income

$14,785

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$51,397

Rent-to-Price Ratio

3.43%