| Property Detail Name | Property Detail Value |
|---|---|
| Address | Plan 4 Plan, The Breakers |
| Property Type | Townhouse |
| Price | $1,089,900 |
| Price Change | $20,000 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 1,633.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2024 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -5.5% |
| Monthly Rent | $5,935 |
| Net Operating Income | $5,608 |
| Cap Rate | 6.2% |
| Monthly Cash Flow | -$995 |
| Gross Rent Multiplier | 15.3 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $5,540 |
| Tax | $1,063 |
| HOA Fees | $0 |
| Insurance | $327 |
| Total Payment | $6,930 |