| Property Detail Name | Property Detail Value |
|---|---|
| Address | 11616 Kipling Dr, Waldorf, MD 20601 |
| Property Type | Single Family |
| Price | $429,000 |
| Price Change | $0 |
| Tax Assessed Value | $262,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 2.0 |
| Living Area | 2,032.0 |
| Lot Area | 0.4179981634527089 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 5.2% |
| Total ROI | 13.0% |
| Monthly Rent | $3,069 |
| Net Operating Income | $2,926 |
| Cap Rate | 8.2% |
| Monthly Cash Flow | $373 |
| Gross Rent Multiplier | 11.6 |
| Debt Service Coverage Ratio | 1.4 |
| Principal and Interest | $2,142 |
| Tax | $411 |
| HOA Fees | $0 |
| Insurance | $143 |
| Total Payment | $2,696 |