| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5321 S Marshall Street, Littleton, CO 80123 |
| Property Type | Single Family |
| Price | $2,200,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,570,864 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 5.0 |
| Living Area | 6,744.0 |
| Lot Area | 0.4372359963269054 |
| Lot Area Unit | ACRES |
| Year Built | 2001 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -14.4% |
| Monthly Rent | $7,837 |
| Net Operating Income | $6,943 |
| Cap Rate | 3.8% |
| Monthly Cash Flow | -$5,291 |
| Gross Rent Multiplier | 23.4 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $11,427 |
| Tax | $807 |
| HOA Fees | $234 |
| Insurance | $660 |
| Total Payment | $13,128 |