Return (IRR):
73.32% per year
Total Profit when Sold:
$132,572.68
Cash on Cash Return:
1,104.77%
Capitalization Rate:
5.18%
Total Rental Income:
$146,771.06
Total Mortgage Payments:
$90,592.33
Total Expenses:
$36,448.89
Total Net Operating Income:
$110,322.17
