| Property Detail Name | Property Detail Value |
|---|---|
| Address | Broadmoor Plan, Stone Ridge & The Woods of Stone Ridge |
| Property Type | Single Family |
| Price | $963,400 |
| Price Change | $47,700 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 3,403.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2024 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -5.6% |
| Monthly Rent | $5,335 |
| Net Operating Income | $5,046 |
| Cap Rate | 6.3% |
| Monthly Cash Flow | -$901 |
| Gross Rent Multiplier | 15.0 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $4,887 |
| Tax | $1,060 |
| HOA Fees | $0 |
| Insurance | $289 |
| Total Payment | $6,236 |