Propel

Acquisition Costs

Purchase Price
$
Closing Costs
$
%
Renovation Budget
$
Other/Misc costs
$
Loan Type
Total Fixed Costs
$412,000

Key Insights

Metrics

4.87%

Cash on Cash Return

$20,075

Annual Cash Flow

-

Debt Service Coverage Ratio

5.38%

Capitalization Rate

$21,500

Net Operating Income

13.33

Gross Rent Multiplier

-

Loan-to-Value

$412,000

Total Cash Invested

0.63%

Rent-to-Price Ratio