| Property Detail Name | Property Detail Value |
|---|---|
| Address | 685 Rustic Rd, Bellvue, CO 80512 |
| Property Type | Single Family |
| Price | $575,000 |
| Price Change | $0 |
| Tax Assessed Value | $530,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 2,473.0 |
| Lot Area | 2.5078 |
| Lot Area Unit | ACRES |
| Year Built | 1963 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -4.4% |
| Monthly Rent | $2,905 |
| Net Operating Income | $2,732 |
| Cap Rate | 5.7% |
| Monthly Cash Flow | -$426 |
| Gross Rent Multiplier | 16.5 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $2,923 |
| Tax | $235 |
| HOA Fees | $0 |
| Insurance | $173 |
| Total Payment | $3,331 |