| Property Detail Name | Property Detail Value |
|---|---|
| Address | 82 Lwr Loch Vista DRIVE, Williams Bay, WI 53191 |
| Property Type | Single Family |
| Price | $699,000 |
| Price Change | -$51,000 |
| Tax Assessed Value | $292,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,539.0 |
| Lot Area | 5227.2 |
| Lot Area Unit | SQFT |
| Year Built | 1925 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -21.8% |
| Monthly Rent | $1,991 |
| Net Operating Income | $1,718 |
| Cap Rate | 2.9% |
| Monthly Cash Flow | -$2,545 |
| Gross Rent Multiplier | 29.3 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $3,494 |
| Tax | $769 |
| HOA Fees | $63 |
| Insurance | $210 |
| Total Payment | $4,536 |