| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3951 S Torrey Pines Dr, Las Vegas, NV 89103 |
| Property Type | Townhouse |
| Price | $248,000 |
| Price Change | -$50,000 |
| Tax Assessed Value | $125,397 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 2.0 |
| Living Area | 1,085.0 |
| Lot Area | 1306.8 |
| Lot Area Unit | SQFT |
| Year Built | 1984 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -1.8% |
| Monthly Rent | $1,580 |
| Net Operating Income | $1,286 |
| Cap Rate | 6.2% |
| Monthly Cash Flow | -$76 |
| Gross Rent Multiplier | 13.1 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $1,271 |
| Tax | $91 |
| HOA Fees | $220 |
| Insurance | $74 |
| Total Payment | $1,656 |