| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3853 Kellogg Ave, Las Vegas, NV 89115 |
| Property Type | Single Family |
| Price | $265,000 |
| Price Change | $0 |
| Tax Assessed Value | $143,817 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,080.0 |
| Lot Area | 4356.0 |
| Lot Area Unit | SQFT |
| Year Built | 1983 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -1.9% |
| Monthly Rent | $1,450 |
| Net Operating Income | $1,370 |
| Cap Rate | 6.2% |
| Monthly Cash Flow | -$82 |
| Gross Rent Multiplier | 15.2 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $1,355 |
| Tax | $97 |
| HOA Fees | $0 |
| Insurance | $80 |
| Total Payment | $1,532 |