| Property Detail Name | Property Detail Value |
|---|---|
| Address | Plan 6 Plan, Cascade at Waterstone |
| Property Type | Single Family |
| Price | $856,900 |
| Price Change | $773 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 2,206.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2026 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.2% |
| Total ROI | -9.1% |
| Monthly Rent | $3,200 |
| Net Operating Income | $2,809 |
| Cap Rate | 3.9% |
| Monthly Cash Flow | -$2,313 |
| Gross Rent Multiplier | 22.3 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $4,279 |
| Tax | $843 |
| HOA Fees | $105 |
| Insurance | $286 |
| Total Payment | $5,513 |