| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1570 Heritage Trl, Roswell, GA 30075 |
| Property Type | Single Family |
| Price | $860,000 |
| Price Change | -$15,000 |
| Tax Assessed Value | $791,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 2,694.0 |
| Lot Area | 0.315 |
| Lot Area Unit | ACRES |
| Year Built | 2001 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -11.2% |
| Monthly Rent | $3,845 |
| Net Operating Income | $3,262 |
| Cap Rate | 4.6% |
| Monthly Cash Flow | -$1,602 |
| Gross Rent Multiplier | 18.6 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $4,276 |
| Tax | $588 |
| HOA Fees | $325 |
| Insurance | $258 |
| Total Payment | $5,447 |