| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5321 Mandarin Cir #106, Hixson, TN 37343 |
| Property Type | Condo |
| Price | $525,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 2,700.0 |
| Lot Area | 0.25 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -1.2% |
| Monthly Rent | $2,797 |
| Net Operating Income | $2,646 |
| Cap Rate | 6.0% |
| Monthly Cash Flow | -$103 |
| Gross Rent Multiplier | 15.6 |
| Debt Service Coverage Ratio | 1.1 |
| Principal and Interest | $2,492 |
| Tax | $257 |
| HOA Fees | $0 |
| Insurance | $151 |
| Total Payment | $2,900 |