, Tampa, Florida 33605

Financial Summary • Purchase Price: $1, 500, 000 • Net Operating Income (NOI): $132, 671.65 • Annual Debt Service: $45, 508.90 • Cash Flow (Before-Tax): $87, 162.75 Investment Metrics Cap Rate 8.85 This is still strong, especially for multifamily in many markets. Typically, anything above 7–8 is attractive. Cash-on-Cash Return – Assuming 20 down payment = $300, 000:Cash-on-Cash Return=29.05 This is excellent — high CoC returns like this are uncommon in many real estate markets. Debt Coverage Ratio (DCR)=2.92 Conclusion At a $1.5M price point, this is a robust investment: • 8.85 Cap Rate — solid and above average • 29 Cash-on-Cash Return — very high • Excellent DCR — well above lending safety thresholds. This deal remains highly favorable, with its excellent location, condition, and long-term growth potential.