| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1120 Vintage Club Dr, Johns Creek, GA 30097 |
| Property Type | Single Family |
| Price | $1,350,000 |
| Price Change | $1,000 |
| Tax Assessed Value | $1,033,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 5.0 |
| Living Area | 5,509.0 |
| Lot Area | 0.48400000000000004 |
| Lot Area Unit | ACRES |
| Year Built | 1989 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -15.1% |
| Monthly Rent | $4,944 |
| Net Operating Income | $4,337 |
| Cap Rate | 3.9% |
| Monthly Cash Flow | -$3,404 |
| Gross Rent Multiplier | 22.8 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $6,819 |
| Tax | $922 |
| HOA Fees | $202 |
| Insurance | $405 |
| Total Payment | $8,348 |