| Property Detail Name | Property Detail Value |
|---|---|
| Address | 19602 SE 29th Street, Sammamish, WA 98075 |
| Property Type | Single Family |
| Price | $1,450,000 |
| Price Change | $1,005,000 |
| Tax Assessed Value | $1,087,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,620.0 |
| Lot Area | 0.2887 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.5% |
| Monthly Rent | $3,699 |
| Net Operating Income | $3,106 |
| Cap Rate | 2.6% |
| Monthly Cash Flow | -$4,471 |
| Gross Rent Multiplier | 32.7 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $6,586 |
| Tax | $991 |
| HOA Fees | $110 |
| Insurance | $483 |
| Total Payment | $8,170 |