| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1 Blanding Lane, Belvedere, CA 94920 |
| Property Type | Single Family |
| Price | $22,900,000 |
| Price Change | -$2,000,000 |
| Tax Assessed Value | $14,324,200 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 7.0 |
| Living Area | 4,996.0 |
| Lot Area | 0.3636 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -35.7% |
| Total ROI | -28.6% |
| Monthly Rent | $8,500 |
| Net Operating Income | $1,821 |
| Cap Rate | 0.1% |
| Monthly Cash Flow | -$136,371 |
| Gross Rent Multiplier | 224.5 |
| Debt Service Coverage Ratio | 0.0 |
| Principal and Interest | $115,674 |
| Tax | $22,518 |
| HOA Fees | $0 |
| Insurance | $6,679 |
| Total Payment | $144,871 |