| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2004 Grafton Ave, Henderson, NV 89074 |
| Property Type | Single Family |
| Price | $890,000 |
| Price Change | -$5,000 |
| Tax Assessed Value | $446,091 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 3.0 |
| Living Area | 2,951.0 |
| Lot Area | 7405.2 |
| Lot Area Unit | SQFT |
| Year Built | 1989 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.4% |
| Monthly Rent | $3,315 |
| Net Operating Income | $2,952 |
| Cap Rate | 4.0% |
| Monthly Cash Flow | -$1,846 |
| Gross Rent Multiplier | 22.4 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $4,472 |
| Tax | $326 |
| HOA Fees | $96 |
| Insurance | $267 |
| Total Payment | $5,161 |