| Property Detail Name | Property Detail Value |
|---|---|
| Address | 115 Waverly Dr, Alpharetta, GA 30004 |
| Property Type | Single Family |
| Price | $837,500 |
| Price Change | -$2,500 |
| Tax Assessed Value | $749,300 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 4.0 |
| Living Area | 3,698.0 |
| Lot Area | 0.49000000000000005 |
| Lot Area Unit | ACRES |
| Year Built | 2018 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -7.0% |
| Monthly Rent | $4,188 |
| Net Operating Income | $3,657 |
| Cap Rate | 5.2% |
| Monthly Cash Flow | -$971 |
| Gross Rent Multiplier | 16.7 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $4,160 |
| Tax | $468 |
| HOA Fees | $280 |
| Insurance | $251 |
| Total Payment | $5,159 |