| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1010 W Olson Trl, Huachuca City, AZ 85616 |
| Property Type | Single Family |
| Price | $550,000 |
| Price Change | -$30,000 |
| Tax Assessed Value | $458,944 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 5.0 |
| Living Area | 4,323.0 |
| Lot Area | 9.2 |
| Lot Area Unit | ACRES |
| Year Built | 2006 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 1.5% |
| Monthly Rent | $3,395 |
| Net Operating Income | $3,202 |
| Cap Rate | 7.0% |
| Monthly Cash Flow | $136 |
| Gross Rent Multiplier | 13.5 |
| Debt Service Coverage Ratio | 1.1 |
| Principal and Interest | $2,796 |
| Tax | $270 |
| HOA Fees | $28 |
| Insurance | $165 |
| Total Payment | $3,259 |