| Property Detail Name | Property Detail Value |
|---|---|
| Address | THE DOYLE Plan, THE 1858 |
| Property Type | Single Family |
| Price | $2,000,000 |
| Price Change | $450,000 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 4.0 |
| Living Area | 3,492.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2024 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -19.5% |
| Monthly Rent | $5,718 |
| Net Operating Income | $4,910 |
| Cap Rate | 2.9% |
| Monthly Cash Flow | -$6,507 |
| Gross Rent Multiplier | 29.1 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $10,050 |
| Tax | $1,367 |
| HOA Fees | $208 |
| Insurance | $600 |
| Total Payment | $12,225 |