| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5550 E Thrill Place, Denver, CO 80207 |
| Property Type | Single Family |
| Price | $595,000 |
| Price Change | $0 |
| Tax Assessed Value | $464,400 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,183.0 |
| Lot Area | 6560.0 |
| Lot Area Unit | SQFT |
| Year Built | 1953 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.9% |
| Monthly Rent | $2,433 |
| Net Operating Income | $2,254 |
| Cap Rate | 4.5% |
| Monthly Cash Flow | -$978 |
| Gross Rent Multiplier | 20.4 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $3,024 |
| Tax | $208 |
| HOA Fees | $0 |
| Insurance | $179 |
| Total Payment | $3,411 |