| Property Detail Name | Property Detail Value |
|---|---|
| Address | 4823 Worthington Way, Ellicott City, MD 21043 |
| Property Type | Single Family |
| Price | $659,000 |
| Price Change | $0 |
| Tax Assessed Value | $478,533 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 3.0 |
| Living Area | 1,775.0 |
| Lot Area | 0.46999540863177225 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -7.5% |
| Total ROI | 0.5% |
| Monthly Rent | $3,374 |
| Net Operating Income | $3,154 |
| Cap Rate | 5.7% |
| Monthly Cash Flow | -$826 |
| Gross Rent Multiplier | 16.3 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $3,377 |
| Tax | $603 |
| HOA Fees | $0 |
| Insurance | $220 |
| Total Payment | $4,200 |