| Property Detail Name | Property Detail Value |
|---|---|
| Address | 130 Pvt Rd #7002, Wills Pt, TX 75169 |
| Property Type | Single Family |
| Price | $729,000 |
| Price Change | $0 |
| Tax Assessed Value | $350,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 3.0 |
| Living Area | 4,085.0 |
| Lot Area | 0.731 |
| Lot Area Unit | ACRES |
| Year Built | 2004 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -20.9% |
| Monthly Rent | $2,041 |
| Net Operating Income | $1,822 |
| Cap Rate | 3.0% |
| Monthly Cash Flow | -$2,545 |
| Gross Rent Multiplier | 29.8 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $3,656 |
| Tax | $711 |
| HOA Fees | $0 |
| Insurance | $219 |
| Total Payment | $4,586 |