| Property Detail Name | Property Detail Value |
|---|---|
| Address | 450 Vz County Road 3119, Wills Point, TX 75169 |
| Property Type | Single Family |
| Price | $560,000 |
| Price Change | $25,000 |
| Tax Assessed Value | $278,140 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 2.0 |
| Living Area | 2,528.0 |
| Lot Area | 1.88 |
| Lot Area Unit | ACRES |
| Year Built | 1973 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.4% |
| Monthly Rent | $2,029 |
| Net Operating Income | $1,861 |
| Cap Rate | 4.0% |
| Monthly Cash Flow | -$1,528 |
| Gross Rent Multiplier | 23.0 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $2,843 |
| Tax | $546 |
| HOA Fees | $0 |
| Insurance | $168 |
| Total Payment | $3,557 |