| View Property | Location | Type | Cash on Cash | Price | Rent | Total Payment | NOI | Cap Rate | Cash Flow | GRM | DSCR | P&I | Tax | HOA Fees | Insurance |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6324 Grape Pl, Los Angeles, CA 90068 | Los Angeles, CA | Single Family | -0.2% | $1,199,000 | $7,135 | $7,177 | $6,735 | 6.7% | -$42 | 14.0 | 1.2 | $5,598 | $1,179 | $0 | $400 |
| 1851 N Stanley Ave, Los Angeles, CA 90046 | Los Angeles, CA | Single Family | -35.9% | $36,800,000 | $4,256 | $224,206 | -$8,011 | -0.3% | -$219,950 | 720.6 | -0.0 | $175,752 | $36,187 | $0 | $12,267 |