| Property Detail Name | Property Detail Value |
|---|---|
| Address | 349 S Jefferson Street, Napa, CA 94559 |
| Property Type | Single Family |
| Price | $1,275,000 |
| Price Change | $0 |
| Tax Assessed Value | $832,715 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 2,102.0 |
| Lot Area | 8494.2 |
| Lot Area Unit | SQFT |
| Year Built | 1942 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -21.4% |
| Total ROI | -15.5% |
| Monthly Rent | $3,155 |
| Net Operating Income | $2,730 |
| Cap Rate | 2.6% |
| Monthly Cash Flow | -$4,554 |
| Gross Rent Multiplier | 33.7 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $6,115 |
| Tax | $1,169 |
| HOA Fees | $0 |
| Insurance | $425 |
| Total Payment | $7,709 |