Cash on Cash Return

22.10%

Annual Cash Flow

$18,209

Debt Service Coverage Ratio

∞

Capitalization Rate

24.27%

Net Operating Income

$19,419

Gross Rent Multiplier

∞

Loan-to-Value

0.00%

Total Cash Invested

$82,400

Rent-to-Price Ratio

2.63%