| Property Detail Name | Property Detail Value |
|---|---|
| Address | 9400 Lilly Court, Thornton, CO 80229 |
| Property Type | Single Family |
| Price | $415,000 |
| Price Change | -$10,000 |
| Tax Assessed Value | $399,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,176.0 |
| Lot Area | 6500.0 |
| Lot Area Unit | SQFT |
| Year Built | 1955 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -2.3% |
| Monthly Rent | $2,303 |
| Net Operating Income | $2,178 |
| Cap Rate | 6.3% |
| Monthly Cash Flow | -$162 |
| Gross Rent Multiplier | 15.0 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $2,136 |
| Tax | $204 |
| HOA Fees | $0 |
| Insurance | $125 |
| Total Payment | $2,465 |