| Property Detail Name | Property Detail Value |
|---|---|
| Address | 236 Rustic Road, Bellvue, CO 80512 |
| Property Type | Single Family |
| Price | $499,000 |
| Price Change | -$50,000 |
| Tax Assessed Value | $357,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 1.0 |
| Bathrooms | 1.0 |
| Living Area | 672.0 |
| Lot Area | 1.09 |
| Lot Area Unit | ACRES |
| Year Built | 1950 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.0% |
| Monthly Rent | $1,424 |
| Net Operating Income | $1,274 |
| Cap Rate | 3.1% |
| Monthly Cash Flow | -$1,493 |
| Gross Rent Multiplier | 29.2 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $2,563 |
| Tax | $204 |
| HOA Fees | $0 |
| Insurance | $150 |
| Total Payment | $2,917 |