| Property Detail Name | Property Detail Value |
|---|---|
| Address | 11057 Lorin Way, Johns Creek, GA 30097 |
| Property Type | Townhouse |
| Price | $478,000 |
| Price Change | -$2,000 |
| Tax Assessed Value | $317,400 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 0.0 |
| Lot Area | 871.2 |
| Lot Area Unit | SQFT |
| Year Built | 2006 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -5.9% |
| Monthly Rent | $2,653 |
| Net Operating Income | $2,270 |
| Cap Rate | 5.7% |
| Monthly Cash Flow | -$474 |
| Gross Rent Multiplier | 15.0 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $2,417 |
| Tax | $327 |
| HOA Fees | $240 |
| Insurance | $143 |
| Total Payment | $3,127 |