| Property Detail Name | Property Detail Value |
|---|---|
| Address | 7643 129th Avenue SE, Newcastle, WA 98056 |
| Property Type | Single Family |
| Price | $1,250,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,022,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,650.0 |
| Lot Area | 0.33299999999999996 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.9% |
| Monthly Rent | $3,368 |
| Net Operating Income | $2,951 |
| Cap Rate | 2.8% |
| Monthly Cash Flow | -$3,739 |
| Gross Rent Multiplier | 30.9 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $5,836 |
| Tax | $854 |
| HOA Fees | $0 |
| Insurance | $417 |
| Total Payment | $7,107 |