| Property Detail Name | Property Detail Value |
|---|---|
| Address | 313 Felice Cir, Pinole, CA 94564 |
| Property Type | Single Family |
| Price | $875,000 |
| Price Change | $0 |
| Tax Assessed Value | $730,302 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 4.0 |
| Living Area | 2,299.0 |
| Lot Area | 3655.9908 |
| Lot Area Unit | SQFT |
| Year Built | 2006 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -15.0% |
| Total ROI | -7.9% |
| Monthly Rent | $3,540 |
| Net Operating Income | $3,023 |
| Cap Rate | 4.1% |
| Monthly Cash Flow | -$2,185 |
| Gross Rent Multiplier | 20.6 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $4,369 |
| Tax | $839 |
| HOA Fees | $225 |
| Insurance | $292 |
| Total Payment | $5,725 |