Property Detail Name | Property Detail Value |
---|---|
Address | 11644 Waterbury Ln, Johns Creek, GA 30022 |
Property Type | Single Family |
Price | $825,000 |
Price Change | $0 |
Tax Assessed Value | $531,300 |
Non Owner Occupied? | Yes |
Pre Foreclosure Auction | No |
Bedrooms | 5.0 |
Bathrooms | 4.0 |
Living Area | 3,005.0 |
Lot Area | 8276.4 |
Lot Area Unit | SQFT |
Year Built | 2016 |
Financial Metric Name | Financial Metric Value |
---|---|
Cash on Cash Return | -7.7% |
Monthly Rent | $3,954 |
Net Operating Income | $3,606 |
Cap Rate | 5.2% |
Monthly Cash Flow | -$1,056 |
Gross Rent Multiplier | 17.4 |
Debt Service Coverage Ratio | 0.9 |
Principal and Interest | $4,098 |
Tax | $564 |
HOA Fees | $100 |
Insurance | $248 |
Total Payment | $5,010 |