| Property Detail Name | Property Detail Value |
|---|---|
| Address | 189 Gali Way, Napa, CA 94558 |
| Property Type | Townhouse |
| Price | $727,170 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,880.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2026 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.7% |
| Total ROI | -5.6% |
| Monthly Rent | $3,000 |
| Net Operating Income | $2,758 |
| Cap Rate | 4.6% |
| Monthly Cash Flow | -$1,540 |
| Gross Rent Multiplier | 20.2 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $3,631 |
| Tax | $667 |
| HOA Fees | $0 |
| Insurance | $242 |
| Total Payment | $4,540 |