| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3403 E 102nd Avenue, Thornton, CO 80229 |
| Property Type | Single Family |
| Price | $579,900 |
| Price Change | $0 |
| Tax Assessed Value | $602,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 3.0 |
| Living Area | 3,172.0 |
| Lot Area | 6040.0 |
| Lot Area Unit | SQFT |
| Year Built | 2002 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -1.6% |
| Monthly Rent | $3,329 |
| Net Operating Income | $3,080 |
| Cap Rate | 6.4% |
| Monthly Cash Flow | -$153 |
| Gross Rent Multiplier | 14.5 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $2,948 |
| Tax | $285 |
| HOA Fees | $75 |
| Insurance | $174 |
| Total Payment | $3,482 |