| Property Detail Name | Property Detail Value |
|---|---|
| Address | The Stonefield Plan, Lightship Cove |
| Property Type | Single Family |
| Price | $560,400 |
| Price Change | $5,000 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 2,543.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2024 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -1.2% |
| Monthly Rent | $3,177 |
| Net Operating Income | $2,843 |
| Cap Rate | 6.1% |
| Monthly Cash Flow | -$115 |
| Gross Rent Multiplier | 14.7 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $2,813 |
| Tax | $145 |
| HOA Fees | $166 |
| Insurance | $168 |
| Total Payment | $3,292 |