| Property Detail Name | Property Detail Value |
|---|---|
| Address | 221 Riley Lake Dr, Hawthorne, FL 32640 |
| Property Type | Single Family |
| Price | $789,000 |
| Price Change | $14,000 |
| Tax Assessed Value | $402,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 2,775.0 |
| Lot Area | 1.38 |
| Lot Area Unit | ACRES |
| Year Built | 2004 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -13.2% |
| Monthly Rent | $2,884 |
| Net Operating Income | $2,647 |
| Cap Rate | 4.0% |
| Monthly Cash Flow | -$1,731 |
| Gross Rent Multiplier | 22.8 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $3,911 |
| Tax | $467 |
| HOA Fees | $0 |
| Insurance | $237 |
| Total Payment | $4,615 |