| Property Detail Name | Property Detail Value |
|---|---|
| Address | 924 S Jamaica St, Aurora, CO 80012 |
| Property Type | Single Family |
| Price | $600,000 |
| Price Change | $0 |
| Tax Assessed Value | $570,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 3,253.0 |
| Lot Area | 7797.0 |
| Lot Area Unit | SQFT |
| Year Built | 1971 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.8% |
| Monthly Rent | $2,501 |
| Net Operating Income | $2,321 |
| Cap Rate | 4.6% |
| Monthly Cash Flow | -$976 |
| Gross Rent Multiplier | 20.0 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $3,047 |
| Tax | $250 |
| HOA Fees | $0 |
| Insurance | $180 |
| Total Payment | $3,477 |