{
"address": "789 Oak St, Rivertown, CA 90210",
"analysis": {
"property_details": {
"title": "789 Oak St, Rivertown, CA 90210 | ExampleSource",
"description": "This home is located at 789 Oak St, Rivertown, CA 90210. It is a 4 bed, 3 bath single-family home listed for $420,000.",
"url": "https://source.example.com/listing/789oak",
"address": null,
"price": 420000,
"beds": 4,
"baths": 3,
"sqft": 2100,
"year_built": 2002,
"lot_size": null,
"property_type": "single-family",
"zip_code": "90210",
"zestimate": null,
"rent_zestimate": null,
"hoa_fee": null,
"source_attribution": "Source data provider",
"data_use": "Investment analysis only"
},
"monthly_pro_forma": {
"income": {
"gross_rental_income": 3200
},
"expenses": {
"mortgage_payment": 1800,
"property_taxes": 350,
"insurance": 120,
"hoa_fees": 50,
"hoa_fees_display": "N/A",
"maintenance": 100,
"vacancy": 80,
"property_management": 160,
"capex": 80,
"total_expenses": 2740
},
"cash_flow": {
"net_operating_income": 460,
"net_cash_flow": 460
}
},
"financial_analysis": {
"purchase_price": 420000,
"financing_details": {
"monthly_payment": 1800,
"principal": 336000,
"down_payment": 84000,
"annual_rate": 5.25,
"monthly_rate": 0.4375,
"total_interest": 220000,
"total_paid": 640000,
"loan_term_years": 30
},
"fair_market_rent": 3200,
"operating_expenses": {
"property_taxes": 350,
"homeowners_insurance": 120,
"hoa_fees": 50,
"maintenance": 100,
"capex": 80,
"vacancy": 80,
"property_management": 160,
"hoa_fees_display": "N/A"
},
"net_operating_income": {
"monthly": 460,
"annual": 5520
},
"cash_flow": {
"monthly": 460,
"annual": 5520
},
"investment_metrics": {
"cap_rate": 1.32,
"cash_on_cash_return": 6.19,
"total_cash_required": 95000
}
},
"comparable_rentals": [
{
"title": "4 Bedroom Apartments for Rent in Rivertown, CA | ExampleSource",
"description": "Apartments for rent in Rivertown, California have a median rental price of $3,200.",
"url": "https://source.example.com/rentals/4br",
"address": null,
"price": 3200,
"beds": 4,
"baths": null,
"sqft": null,
"year_built": null,
"lot_size": null,
"property_type": null,
"zip_code": null,
"zestimate": null,
"rent_zestimate": null,
"hoa_fee": null,
"source_attribution": "Source data provider",
"data_use": "Investment analysis only"
}
]
},
"raw_analysis": "{...}",
"price": "$420,000",
"listing_price": 420000
}