| Property Detail Name | Property Detail Value |
|---|---|
| Address | W5003 Cobblestone ROAD, Walworth, WI 53184 |
| Property Type | Single Family |
| Price | $1,649,000 |
| Price Change | -$50,000 |
| Tax Assessed Value | $895,100 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 5.0 |
| Living Area | 6,025.0 |
| Lot Area | 8.01 |
| Lot Area Unit | ACRES |
| Year Built | 2003 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.9% |
| Monthly Rent | $5,465 |
| Net Operating Income | $4,970 |
| Cap Rate | 3.6% |
| Monthly Cash Flow | -$5,208 |
| Gross Rent Multiplier | 25.1 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $8,364 |
| Tax | $1,814 |
| HOA Fees | $0 |
| Insurance | $495 |
| Total Payment | $10,673 |