| Property Detail Name | Property Detail Value |
|---|---|
| Address | Brenner Plan, Hawthorne |
| Property Type | Single Family |
| Price | $495,900 |
| Price Change | -$28,000 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 1,975.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2024 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 4.9% |
| Monthly Rent | $3,175 |
| Net Operating Income | $3,026 |
| Cap Rate | 7.3% |
| Monthly Cash Flow | $409 |
| Gross Rent Multiplier | 13.0 |
| Debt Service Coverage Ratio | 1.2 |
| Principal and Interest | $2,489 |
| Tax | $128 |
| HOA Fees | $0 |
| Insurance | $149 |
| Total Payment | $2,766 |