| Property Detail Name | Property Detail Value |
|---|---|
| Address | The Hadley Plan, Alden Grove |
| Property Type | Single Family |
| Price | $586,000 |
| Price Change | -$1,000 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 3.0 |
| Living Area | 2,328.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2026 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -14.9% |
| Monthly Rent | $2,350 |
| Net Operating Income | $2,155 |
| Cap Rate | 4.4% |
| Monthly Cash Flow | -$1,452 |
| Gross Rent Multiplier | 20.8 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $2,926 |
| Tax | $681 |
| HOA Fees | $0 |
| Insurance | $195 |
| Total Payment | $3,802 |