| Property Detail Name | Property Detail Value |
|---|---|
| Address | 440 Pawnee Ln, Alameda, CA 94501 |
| Property Type | Condo |
| Price | $800,000 |
| Price Change | -$15,000 |
| Tax Assessed Value | $917,111 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 1,102.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 3.3% |
| Total ROI | 10.4% |
| Monthly Rent | $5,500 |
| Net Operating Income | $5,267 |
| Cap Rate | 7.9% |
| Monthly Cash Flow | $440 |
| Gross Rent Multiplier | 12.1 |
| Debt Service Coverage Ratio | 1.3 |
| Principal and Interest | $4,041 |
| Tax | $786 |
| HOA Fees | $0 |
| Insurance | $233 |
| Total Payment | $5,060 |