| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1794 E 96th Way, Thornton, CO 80229 |
| Property Type | Single Family |
| Price | $500,000 |
| Price Change | $0 |
| Tax Assessed Value | $519,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 2.0 |
| Living Area | 2,114.0 |
| Lot Area | 8712.0 |
| Lot Area Unit | SQFT |
| Year Built | 1987 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 0.8% |
| Monthly Rent | $3,035 |
| Net Operating Income | $2,885 |
| Cap Rate | 6.9% |
| Monthly Cash Flow | $66 |
| Gross Rent Multiplier | 13.7 |
| Debt Service Coverage Ratio | 1.1 |
| Principal and Interest | $2,573 |
| Tax | $246 |
| HOA Fees | $0 |
| Insurance | $150 |
| Total Payment | $2,969 |