| Property Detail Name | Property Detail Value |
|---|---|
| Address | Newberry Ranch Plan, Stone Ridge & The Woods of Stone Ridge |
| Property Type | Single Family |
| Price | $535,200 |
| Price Change | $21,500 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 2,093.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2024 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 2.6% |
| Monthly Rent | $3,681 |
| Net Operating Income | $3,520 |
| Cap Rate | 7.9% |
| Monthly Cash Flow | $236 |
| Gross Rent Multiplier | 12.1 |
| Debt Service Coverage Ratio | 1.3 |
| Principal and Interest | $2,695 |
| Tax | $589 |
| HOA Fees | $0 |
| Insurance | $161 |
| Total Payment | $3,445 |